{ "ticker": { "uuid": "1f00dd96-4f18-4f7b-81a4-97785fdbdc93", "symbol": "SWIM", "name": "Latham Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/1f00dd96-4f18-4f7b-81a4-97785fdbdc93/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f00dd96-4f18-4f7b-81a4-97785fdbdc93/" }, "ticker_metadata": { "id": 8441, "uuid": "1f00dd96-4f18-4f7b-81a4-97785fdbdc93", "symbol": "SWIM", "name": "Latham Group Inc", "asset_type": "equity", "market_cap": 637545000, "stock_exchange_id": 2, "industry": "Building Products & Equipment", "sector": "Industrials", "description": "Latham Group, Inc. designs, manufactures and markets residential inground swimming pools. The company is headquartered in Latham, New York.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "1f00dd96-4f18-4f7b-81a4-97785fdbdc93", "symbol": "SWIM", "name": "Latham Group Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Building Products & Equipment", "page_url": "https://sharemaestro.com/factors/ticker/1f00dd96-4f18-4f7b-81a4-97785fdbdc93/", "api_url": "https://sharemaestro.com/factors/api/tickers/1f00dd96-4f18-4f7b-81a4-97785fdbdc93/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.07, "value": 0.25, "quality": 0.31, "momentum": 0.17, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 5.28, "market_cap": 617200742.4, "pe_ratio": 72.1703, "earnings_yield": 0.0139, "ebitda_to_ev": 0.1008, "shareholder_yield": 0, "roe": 0.0216, "piotroski_f_score": 8, "momentum_12_1": -0.063, "volatility_252d": 0.4302 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:46.354835+00:00", "batch_id": "" }, "size": { "price_close": 5.28, "market_cap": 617200742.4, "market_cap_usd": 617200742.4, "enterprise_value": 876744742.4, "shares_outstanding": 116894080, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 72.1703, "pb_ratio": 1.5558, "ptbv_ratio": null, "ps_ratio": 1.1185, "pcf_ratio": 12.1996, "pfcf_ratio": 7.4339, "ev_ebitda": 9.9179, "ev_ebit": 24.1003, "ev_sales": 1.5889, "ev_fcf": 10.56, "earnings_yield": 0.0139, "fcf_yield": 0.0947, "price_to_sales": 1.1185, "price_to_book": 1.5558, "price_to_cashflow": 12.1996, "ebitda_to_ev": 0.1008, "sales_yield": 0.6294 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3377, "operating_margin": 0.0659, "net_margin": 0.0155, "ebitda_margin": 0.1602, "fcf_margin": 0.1505, "roe": 0.0216, "roa": 0.01, "roic": 0.0389, "roc_greenblatt": null, "asset_turnover": 0.6443, "cash_conversion": 9.7083, "accruals_ratio": -0.0491, "sbc_to_revenue": 0.0152, "piotroski_f_score": 8, "altman_z_score": 1.6228, "earnings_stability_5y": 15.9924, "revenue_stability_5y": 0.2468, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2176, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.1588, "net_debt_to_ebitda": 2.936, "debt_to_assets": 0.3352, "interest_coverage": 1.5039, "current_ratio": 1.8801, "quick_ratio": 1.1636, "net_debt": 259544000, "local_beta": 0.0009, "volatility_252d": 0.4302, "volatility_60d": 0.921, "max_drawdown_12m": -0.4223, "risk_adjusted_momentum": -0.1465 }, "growth": { "revenue_growth_1y": 0.0834, "revenue_growth_3y_cagr": -0.0777, "revenue_growth_5y_cagr": 0.0624, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.0699, "fcf_growth_1y": 0.2362, "book_value_growth_1y": 0.0098, "revenue_growth": 0.0834, "earnings_growth": null }, "momentum": { "price_return_1m": -0.04, "price_return_3m": -0.1619, "price_return_6m": -0.2542, "price_return_9m": -0.3592, "price_return_12m": -0.1005, "price_return_12m_ex1m": -0.063, "momentum_6m": -0.2542, "momentum_12m": -0.1005, "momentum_12_1": -0.063, "distance_from_52w_high": -0.3592, "distance_from_52w_low": 0.1092, "relative_strength": -0.2585 }, "raw_ttm": { "revenue_ttm": 551807000, "gross_profit_ttm": 186364000, "ebit_ttm": 36379000, "ebitda_ttm": 88400000, "net_income_ttm": 8552000, "eps_diluted_ttm": 0.0732, "operating_cash_flow_ttm": 50592000, "capital_expenditure_ttm": 32433000, "fcf_ttm": 83025000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 24190000, "cash_and_equivalents": 27481000, "total_current_assets": 229873000, "total_current_liabilities": 122267000, "net_ppe": null, "total_assets": 856405000, "total_debt": 287025000, "total_equity": 396702000, "net_working_capital": 90167000, "book_value_per_share": 3.3937, "retained_earnings": -72226000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -29983000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 90, "rank_pb": 40, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 54, "rank_ev_ebitda": 38, "rank_ev_ebit": 76, "rank_earnings_yield": 90, "rank_fcf_yield": 42, "rank_dividend_yield": 71, "rank_shareholder_yield": 71, "rank_total_yield": 72, "rank_roe": 67, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 66, "rank_fcf_margin": 59, "rank_piotroski": 4, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 85, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 75 }, "composites": { "value_composite": 75, "quality_composite": 69, "momentum_composite": 83, "growth_composite": 81, "yield_composite": 81, "svqf_composite": 95, "vc1_composite": 67, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 93, "quality_value_composite": 0.2784, "os_score": 0.07, "value_percentile": 0.25, "quality_percentile": 0.31, "momentum_percentile": 0.17, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 91, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1750, "ticker_id": 8441, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:46.354835+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.28, "market_cap": 617200742.4, "market_cap_usd": 617200742.4, "enterprise_value": 876744742.4, "shares_outstanding": 116894080, "fx_rate_to_usd": null, "pe_ratio": 72.17033938, "pb_ratio": 1.55582967, "ptbv_ratio": null, "ps_ratio": 1.11850836, "pcf_ratio": 12.19957192, "pfcf_ratio": 7.43391439, "ev_ebitda": 9.91792695, "ev_ebit": 24.10029804, "ev_sales": 1.58886122, "ev_fcf": 10.56000894, "earnings_yield": 0.01385611, "fcf_yield": 0.09469689, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.33773403, "operating_margin": 0.06592704, "net_margin": 0.01549817, "ebitda_margin": 0.16020094, "fcf_margin": 0.15046022, "roe": 0.02155774, "roa": 0.00998593, "roic": 0.0388941, "roc_greenblatt": null, "asset_turnover": 0.64432949, "cash_conversion": 9.70825538, "accruals_ratio": -0.04908892, "sbc_to_revenue": 0.01518647, "debt_to_equity": 1.1588119, "net_debt_to_ebitda": 2.9360181, "debt_to_assets": 0.33515101, "interest_coverage": 1.5038859, "current_ratio": 1.88009029, "quick_ratio": 1.1635519, "net_debt": 259544000, "revenue_growth_1y": 0.08343821, "revenue_growth_3y_cagr": -0.07765644, "revenue_growth_5y_cagr": 0.06237959, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.06991951, "fcf_growth_1y": 0.23622692, "book_value_growth_1y": 0.00975944, "piotroski_f_score": 8, "altman_z_score": 1.6227813, "earnings_stability_5y": 15.99245, "revenue_stability_5y": 0.246765, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04, "price_return_3m": -0.16190476, "price_return_6m": -0.25423729, "price_return_9m": -0.3592233, "price_return_12m": -0.10051107, "price_return_12m_ex1m": -0.06303237, "distance_from_52w_high": -0.3592233, "distance_from_52w_low": 0.1092437, "relative_strength": -0.25845212, "local_beta": 0.0009, "volatility_252d": 0.430221, "volatility_60d": 0.921005, "max_drawdown_12m": -0.4223301, "revenue_ttm": 551807000, "gross_profit_ttm": 186364000, "ebit_ttm": 36379000, "ebitda_ttm": 88400000, "net_income_ttm": 8552000, "eps_diluted_ttm": 0.07316025, "operating_cash_flow_ttm": 50592000, "capital_expenditure_ttm": 32433000, "fcf_ttm": 83025000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 24190000, "cash_and_equivalents": 27481000, "total_current_assets": 229873000, "total_current_liabilities": 122267000, "net_ppe": null, "total_assets": 856405000, "total_debt": 287025000, "total_equity": 396702000, "net_working_capital": 90167000, "book_value_per_share": 3.39368769, "retained_earnings": -72226000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -29983000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 90, "rank_pb": 40, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 54, "rank_ev_ebitda": 38, "rank_ev_ebit": 76, "rank_earnings_yield": 90, "rank_fcf_yield": 42, "rank_dividend_yield": 71, "rank_shareholder_yield": 71, "rank_total_yield": 72, "rank_roe": 67, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 66, "rank_fcf_margin": 59, "rank_piotroski": 4, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 85, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 75, "value_composite": 75, "quality_composite": 69, "momentum_composite": 83, "growth_composite": 81, "yield_composite": 81, "svqf_composite": 95, "vc1_composite": 67, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 91, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 5.28, "os": 0.07, "value": 0.25, "quality": 0.31, "momentum": 0.17, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 72.1703, "earnings_yield": 0.0139, "shareholder_yield": 0, "roe": 0.0216, "momentum_12_1": -0.063, "complete_fields": { "id": 1750, "ticker_id": 8441, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:46.354835+00:00", "batch_id": "", "os_score_delta": null, "price_close": 5.28, "market_cap": 617200742.4, "market_cap_usd": 617200742.4, "enterprise_value": 876744742.4, "shares_outstanding": 116894080, "fx_rate_to_usd": null, "pe_ratio": 72.17033938, "pb_ratio": 1.55582967, "ptbv_ratio": null, "ps_ratio": 1.11850836, "pcf_ratio": 12.19957192, "pfcf_ratio": 7.43391439, "ev_ebitda": 9.91792695, "ev_ebit": 24.10029804, "ev_sales": 1.58886122, "ev_fcf": 10.56000894, "earnings_yield": 0.01385611, "fcf_yield": 0.09469689, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.33773403, "operating_margin": 0.06592704, "net_margin": 0.01549817, "ebitda_margin": 0.16020094, "fcf_margin": 0.15046022, "roe": 0.02155774, "roa": 0.00998593, "roic": 0.0388941, "roc_greenblatt": null, "asset_turnover": 0.64432949, "cash_conversion": 9.70825538, "accruals_ratio": -0.04908892, "sbc_to_revenue": 0.01518647, "debt_to_equity": 1.1588119, "net_debt_to_ebitda": 2.9360181, "debt_to_assets": 0.33515101, "interest_coverage": 1.5038859, "current_ratio": 1.88009029, "quick_ratio": 1.1635519, "net_debt": 259544000, "revenue_growth_1y": 0.08343821, "revenue_growth_3y_cagr": -0.07765644, "revenue_growth_5y_cagr": 0.06237959, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.06991951, "fcf_growth_1y": 0.23622692, "book_value_growth_1y": 0.00975944, "piotroski_f_score": 8, "altman_z_score": 1.6227813, "earnings_stability_5y": 15.99245, "revenue_stability_5y": 0.246765, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04, "price_return_3m": -0.16190476, "price_return_6m": -0.25423729, "price_return_9m": -0.3592233, "price_return_12m": -0.10051107, "price_return_12m_ex1m": -0.06303237, "distance_from_52w_high": -0.3592233, "distance_from_52w_low": 0.1092437, "relative_strength": -0.25845212, "local_beta": 0.0009, "volatility_252d": 0.430221, "volatility_60d": 0.921005, "max_drawdown_12m": -0.4223301, "revenue_ttm": 551807000, "gross_profit_ttm": 186364000, "ebit_ttm": 36379000, "ebitda_ttm": 88400000, "net_income_ttm": 8552000, "eps_diluted_ttm": 0.07316025, "operating_cash_flow_ttm": 50592000, "capital_expenditure_ttm": 32433000, "fcf_ttm": 83025000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 24190000, "cash_and_equivalents": 27481000, "total_current_assets": 229873000, "total_current_liabilities": 122267000, "net_ppe": null, "total_assets": 856405000, "total_debt": 287025000, "total_equity": 396702000, "net_working_capital": 90167000, "book_value_per_share": 3.39368769, "retained_earnings": -72226000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -29983000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 90, "rank_pb": 40, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 54, "rank_ev_ebitda": 38, "rank_ev_ebit": 76, "rank_earnings_yield": 90, "rank_fcf_yield": 42, "rank_dividend_yield": 71, "rank_shareholder_yield": 71, "rank_total_yield": 72, "rank_roe": 67, "rank_roc": 50, "rank_roic": 66, "rank_gross_margin": 66, "rank_fcf_margin": 59, "rank_piotroski": 4, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 85, "rank_revenue_growth_1y": 46, "rank_momentum_12m": 73, "rank_momentum_12m_ex1m": 71, "rank_relative_strength": 75, "value_composite": 75, "quality_composite": 69, "momentum_composite": 83, "growth_composite": 81, "yield_composite": 81, "svqf_composite": 95, "vc1_composite": 67, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 93, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 91, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 545912000, "cost_of_revenue": 363824000, "gross_profit": 182088000, "ebit": 39293000, "ebitda": 90647000, "pretax_income": 13488000, "tax_provision": 2364000, "net_income": 11124000, "net_income_to_common": 11124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71043000, "total_current_assets": 219004000, "total_assets": 823223000, "short_term_debt": 10880000, "long_term_debt": 276591000, "total_debt": 287471000, "total_liabilities": 417362000, "total_equity": 405861000, "shares_outstanding": 119822088, "goodwill_and_intangibles": 423262000 }, "cash_flow": { "operating_cash_flow": 51430000, "capital_expenditure": 25385000, "free_cash_flow": 76815000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179174, "ticker_id": 8441, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39293000", "ebitda": "90647000", "netIncome": "11124000", "grossProfit": "182088000", "depreciation": "None", "totalRevenue": "545912000", "costOfRevenue": "363824000", "interestIncome": "None", "incomeBeforeTax": "13488000", "interestExpense": "25805000", "operatingIncome": "30579000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2364000", "reportedCurrency": "USD", "netInterestIncome": "-25805000", "nonInterestIncome": "None", "operatingExpenses": "151509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51354000", "sellingGeneralAndAdministrative": "122565000", "netIncomeFromContinuingOperations": "11124000" }, "balance": { "goodwill": "155189000", "inventory": "74926000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "823223000", "longTermDebt": "276591000", "shortTermDebt": "10880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "268073000", "reportedCurrency": "USD", "retainedEarnings": "-63692000", "totalLiabilities": "417362000", "otherCurrentAssets": "33121000", "totalCurrentAssets": "219004000", "currentLongTermDebt": "3250000", "longTermInvestments": "26482000", "shortTermInvestments": "None", "currentNetReceivables": "39914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604219000", "currentAccountsPayable": "19283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34844000", "totalShareholderEquity": "405861000", "capitalLeaseObligations": "31594000", "otherCurrentLiabilities": "48979000", "totalCurrentLiabilities": "79142000", "otherNonCurrentLiabilities": "3396000", "totalNonCurrentLiabilities": "338220000", "cashAndShortTermInvestments": "71043000", "commonStockSharesOutstanding": "119822088", "intangibleAssetsExcludingGoodwill": "268073000", "cashAndCashEquivalentsAtCarryingValue": "71043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2840000", "operatingCashflow": "51430000", "capitalExpenditures": "25385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6973000", "cashflowFromInvestment": "-30319000", "stockBasedCompensation": "9247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51354000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 545912000, "cost_of_revenue": 363824000, "gross_profit": 182088000, "research_and_development": null, "selling_general_admin": 122565000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39293000, "depreciation_amortisation": 51354000, "ebitda": 90647000, "interest_expense": 25805000, "interest_income": null, "other_non_operating": null, "pretax_income": 13488000, "tax_provision": 2364000, "effective_tax_rate": null, "net_income": 11124000, "net_income_continuing_ops": 11124000, "net_income_to_common": 11124000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71043000, "short_term_investments": null, "net_receivables": 39914000, "inventory": 74926000, "other_current_assets": null, "total_current_assets": 219004000, "net_ppe": null, "goodwill": 155189000, "intangible_assets": 268073000, "goodwill_and_intangibles": 423262000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 604219000, "total_assets": 823223000, "short_term_debt": 10880000, "accounts_payable": 19283000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79142000, "long_term_debt": 276591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338220000, "total_liabilities": 417362000, "total_debt": 287471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63692000, "total_equity": 405861000, "shares_outstanding": 119822088, "operating_cash_flow": 51430000, "stock_based_compensation": 9247000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25385000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30319000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6973000, "free_cash_flow": 76815000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39293000", "ebitda": "90647000", "netIncome": "11124000", "grossProfit": "182088000", "depreciation": "None", "totalRevenue": "545912000", "costOfRevenue": "363824000", "interestIncome": "None", "incomeBeforeTax": "13488000", "interestExpense": "25805000", "operatingIncome": "30579000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "2364000", "reportedCurrency": "USD", "netInterestIncome": "-25805000", "nonInterestIncome": "None", "operatingExpenses": "151509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "363824000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51354000", "sellingGeneralAndAdministrative": "122565000", "netIncomeFromContinuingOperations": "11124000" }, "balance": { "goodwill": "155189000", "inventory": "74926000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "823223000", "longTermDebt": "276591000", "shortTermDebt": "10880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "268073000", "reportedCurrency": "USD", "retainedEarnings": "-63692000", "totalLiabilities": "417362000", "otherCurrentAssets": "33121000", "totalCurrentAssets": "219004000", "currentLongTermDebt": "3250000", "longTermInvestments": "26482000", "shortTermInvestments": "None", "currentNetReceivables": "39914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604219000", "currentAccountsPayable": "19283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "34844000", "totalShareholderEquity": "405861000", "capitalLeaseObligations": "31594000", "otherCurrentLiabilities": "48979000", "totalCurrentLiabilities": "79142000", "otherNonCurrentLiabilities": "3396000", "totalNonCurrentLiabilities": "338220000", "cashAndShortTermInvestments": "71043000", "commonStockSharesOutstanding": "119822088", "intangibleAssetsExcludingGoodwill": "268073000", "cashAndCashEquivalentsAtCarryingValue": "71043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11124000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2840000", "operatingCashflow": "51430000", "capitalExpenditures": "25385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6973000", "cashflowFromInvestment": "-30319000", "stockBasedCompensation": "9247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51354000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 508520000, "cost_of_revenue": 354776000, "gross_profit": 153744000, "ebit": 16100000, "ebitda": 60546000, "pretax_income": -8740000, "tax_provision": 9120000, "net_income": -17860000, "net_income_to_common": -17860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56398000, "total_current_assets": 178298000, "total_assets": 794207000, "short_term_debt": 10426000, "long_term_debt": 278271000, "total_debt": 288697000, "total_liabilities": 406985000, "total_equity": 387222000, "shares_outstanding": 115435000, "goodwill_and_intangibles": 445538000 }, "cash_flow": { "operating_cash_flow": 61307000, "capital_expenditure": 20116000, "free_cash_flow": 81423000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179179, "ticker_id": 8441, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16100000", "ebitda": "60546000", "netIncome": "-17860000", "grossProfit": "153744000", "depreciation": "None", "totalRevenue": "508520000", "costOfRevenue": "354776000", "interestIncome": "None", "incomeBeforeTax": "-8740000", "interestExpense": "24840000", "operatingIncome": "18277000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9120000", "reportedCurrency": "USD", "netInterestIncome": "-24840000", "nonInterestIncome": "None", "operatingExpenses": "135467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "354776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44446000", "sellingGeneralAndAdministrative": "99864000", "netIncomeFromContinuingOperations": "-17860000" }, "balance": { "goodwill": "152625000", "inventory": "77101000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "794207000", "longTermDebt": "278271000", "shortTermDebt": "10426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "292913000", "reportedCurrency": "USD", "retainedEarnings": "-74816000", "totalLiabilities": "406985000", "otherCurrentAssets": "8536000", "totalCurrentAssets": "178298000", "currentLongTermDebt": "3250000", "longTermInvestments": "24891000", "shortTermInvestments": "None", "currentNetReceivables": "36263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615909000", "currentAccountsPayable": "13141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310835000", "totalShareholderEquity": "387222000", "capitalLeaseObligations": "29314000", "otherCurrentLiabilities": "43616000", "totalCurrentLiabilities": "70977000", "otherNonCurrentLiabilities": "3252000", "totalNonCurrentLiabilities": "336008000", "cashAndShortTermInvestments": "56398000", "commonStockSharesOutstanding": "115435000", "intangibleAssetsExcludingGoodwill": "292913000", "cashAndCashEquivalentsAtCarryingValue": "56398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22695000", "operatingCashflow": "61307000", "capitalExpenditures": "20116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22021000", "cashflowFromInvestment": "-84643000", "stockBasedCompensation": "7392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 508520000, "cost_of_revenue": 354776000, "gross_profit": 153744000, "research_and_development": null, "selling_general_admin": 99864000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16100000, "depreciation_amortisation": 44446000, "ebitda": 60546000, "interest_expense": 24840000, "interest_income": null, "other_non_operating": null, "pretax_income": -8740000, "tax_provision": 9120000, "effective_tax_rate": null, "net_income": -17860000, "net_income_continuing_ops": -17860000, "net_income_to_common": -17860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56398000, "short_term_investments": null, "net_receivables": 36263000, "inventory": 77101000, "other_current_assets": null, "total_current_assets": 178298000, "net_ppe": null, "goodwill": 152625000, "intangible_assets": 292913000, "goodwill_and_intangibles": 445538000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 615909000, "total_assets": 794207000, "short_term_debt": 10426000, "accounts_payable": 13141000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70977000, "long_term_debt": 278271000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336008000, "total_liabilities": 406985000, "total_debt": 288697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74816000, "total_equity": 387222000, "shares_outstanding": 115435000, "operating_cash_flow": 61307000, "stock_based_compensation": 7392000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -84643000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -22021000, "free_cash_flow": 81423000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16100000", "ebitda": "60546000", "netIncome": "-17860000", "grossProfit": "153744000", "depreciation": "None", "totalRevenue": "508520000", "costOfRevenue": "354776000", "interestIncome": "None", "incomeBeforeTax": "-8740000", "interestExpense": "24840000", "operatingIncome": "18277000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "9120000", "reportedCurrency": "USD", "netInterestIncome": "-24840000", "nonInterestIncome": "None", "operatingExpenses": "135467000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "354776000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44446000", "sellingGeneralAndAdministrative": "99864000", "netIncomeFromContinuingOperations": "-17860000" }, "balance": { "goodwill": "152625000", "inventory": "77101000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "794207000", "longTermDebt": "278271000", "shortTermDebt": "10426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "292913000", "reportedCurrency": "USD", "retainedEarnings": "-74816000", "totalLiabilities": "406985000", "otherCurrentAssets": "8536000", "totalCurrentAssets": "178298000", "currentLongTermDebt": "3250000", "longTermInvestments": "24891000", "shortTermInvestments": "None", "currentNetReceivables": "36263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615909000", "currentAccountsPayable": "13141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310835000", "totalShareholderEquity": "387222000", "capitalLeaseObligations": "29314000", "otherCurrentLiabilities": "43616000", "totalCurrentLiabilities": "70977000", "otherNonCurrentLiabilities": "3252000", "totalNonCurrentLiabilities": "336008000", "cashAndShortTermInvestments": "56398000", "commonStockSharesOutstanding": "115435000", "intangibleAssetsExcludingGoodwill": "292913000", "cashAndCashEquivalentsAtCarryingValue": "56398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-17860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "22695000", "operatingCashflow": "61307000", "capitalExpenditures": "20116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-22021000", "cashflowFromInvestment": "-84643000", "stockBasedCompensation": "7392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44446000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 566492000, "cost_of_revenue": 413548000, "gross_profit": 152944000, "ebit": 20856000, "ebitda": 61607000, "pretax_income": -10060000, "tax_provision": -7672000, "net_income": -2388000, "net_income_to_common": -2388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102763000, "total_current_assets": 238617000, "total_assets": 835003000, "short_term_debt": 28383000, "long_term_debt": 279951000, "total_debt": 308334000, "total_liabilities": 435803000, "total_equity": 399200000, "shares_outstanding": 112899586, "goodwill_and_intangibles": 414156000 }, "cash_flow": { "operating_cash_flow": 116369000, "capital_expenditure": 33189000, "free_cash_flow": 149558000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179184, "ticker_id": 8441, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "20856000", "ebitda": "61607000", "netIncome": "-2388000", "grossProfit": "152944000", "depreciation": "None", "totalRevenue": "566492000", "costOfRevenue": "413548000", "interestIncome": "None", "incomeBeforeTax": "-10060000", "interestExpense": "30916000", "operatingIncome": "16129000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7672000", "reportedCurrency": "USD", "netInterestIncome": "-27830000", "nonInterestIncome": "None", "operatingExpenses": "136815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40751000", "sellingGeneralAndAdministrative": "101096000", "netIncomeFromContinuingOperations": "-21533000" }, "balance": { "goodwill": "131363000", "inventory": "97137000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "835003000", "longTermDebt": "279951000", "shortTermDebt": "28383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "282793000", "reportedCurrency": "USD", "retainedEarnings": "-56956000", "totalLiabilities": "435803000", "otherCurrentAssets": "7327000", "totalCurrentAssets": "238617000", "currentLongTermDebt": "21250000", "longTermInvestments": "25940000", "shortTermInvestments": "None", "currentNetReceivables": "31390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "596386000", "currentAccountsPayable": "17124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "333121000", "totalShareholderEquity": "399200000", "capitalLeaseObligations": "31920000", "otherCurrentLiabilities": "35230000", "totalCurrentLiabilities": "86206000", "otherNonCurrentLiabilities": "4771000", "totalNonCurrentLiabilities": "349597000", "cashAndShortTermInvestments": "102763000", "commonStockSharesOutstanding": "112899586", "intangibleAssetsExcludingGoodwill": "282793000", "cashAndCashEquivalentsAtCarryingValue": "102763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2388000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "68190000", "operatingCashflow": "116369000", "capitalExpenditures": "33189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13875000", "cashflowFromInvestment": "-31726000", "stockBasedCompensation": "18804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8038000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 566492000, "cost_of_revenue": 413548000, "gross_profit": 152944000, "research_and_development": null, "selling_general_admin": 101096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 20856000, "depreciation_amortisation": 40751000, "ebitda": 61607000, "interest_expense": 30916000, "interest_income": null, "other_non_operating": null, "pretax_income": -10060000, "tax_provision": -7672000, "effective_tax_rate": null, "net_income": -2388000, "net_income_continuing_ops": -21533000, "net_income_to_common": -2388000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102763000, "short_term_investments": null, "net_receivables": 31390000, "inventory": 97137000, "other_current_assets": null, "total_current_assets": 238617000, "net_ppe": null, "goodwill": 131363000, "intangible_assets": 282793000, "goodwill_and_intangibles": 414156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 596386000, "total_assets": 835003000, "short_term_debt": 28383000, "accounts_payable": 17124000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86206000, "long_term_debt": 279951000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 349597000, "total_liabilities": 435803000, "total_debt": 308334000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56956000, "total_equity": 399200000, "shares_outstanding": 112899586, "operating_cash_flow": 116369000, "stock_based_compensation": 18804000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33189000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31726000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13875000, "free_cash_flow": 149558000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "20856000", "ebitda": "61607000", "netIncome": "-2388000", "grossProfit": "152944000", "depreciation": "None", "totalRevenue": "566492000", "costOfRevenue": "413548000", "interestIncome": "None", "incomeBeforeTax": "-10060000", "interestExpense": "30916000", "operatingIncome": "16129000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-7672000", "reportedCurrency": "USD", "netInterestIncome": "-27830000", "nonInterestIncome": "None", "operatingExpenses": "136815000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "413548000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40751000", "sellingGeneralAndAdministrative": "101096000", "netIncomeFromContinuingOperations": "-21533000" }, "balance": { "goodwill": "131363000", "inventory": "97137000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "835003000", "longTermDebt": "279951000", "shortTermDebt": "28383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "282793000", "reportedCurrency": "USD", "retainedEarnings": "-56956000", "totalLiabilities": "435803000", "otherCurrentAssets": "7327000", "totalCurrentAssets": "238617000", "currentLongTermDebt": "21250000", "longTermInvestments": "25940000", "shortTermInvestments": "None", "currentNetReceivables": "31390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "596386000", "currentAccountsPayable": "17124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "333121000", "totalShareholderEquity": "399200000", "capitalLeaseObligations": "31920000", "otherCurrentLiabilities": "35230000", "totalCurrentLiabilities": "86206000", "otherNonCurrentLiabilities": "4771000", "totalNonCurrentLiabilities": "349597000", "cashAndShortTermInvestments": "102763000", "commonStockSharesOutstanding": "112899586", "intangibleAssetsExcludingGoodwill": "282793000", "cashAndCashEquivalentsAtCarryingValue": "102763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2388000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "68190000", "operatingCashflow": "116369000", "capitalExpenditures": "33189000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13875000", "cashflowFromInvestment": "-31726000", "stockBasedCompensation": "18804000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8038000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 695736000, "cost_of_revenue": 479267000, "gross_profit": 216469000, "ebit": 41447000, "ebitda": 79622000, "pretax_income": 13721000, "tax_provision": 19415000, "net_income": -5694000, "net_income_to_common": -5694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32626000, "total_current_assets": 255007000, "total_assets": 869683000, "short_term_debt": 10173000, "long_term_debt": 309631000, "total_debt": 319804000, "total_liabilities": 486893000, "total_equity": 382790000, "shares_outstanding": 113245421, "goodwill_and_intangibles": 440598000 }, "cash_flow": { "operating_cash_flow": 32309000, "capital_expenditure": 39684000, "free_cash_flow": 71993000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179189, "ticker_id": 8441, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41447000", "ebitda": "79622000", "netIncome": "-5694000", "grossProfit": "216469000", "depreciation": "None", "totalRevenue": "695736000", "costOfRevenue": "479267000", "interestIncome": "None", "incomeBeforeTax": "13721000", "interestExpense": "15753000", "operatingIncome": "30010000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "19415000", "reportedCurrency": "USD", "netInterestIncome": "-15753000", "nonInterestIncome": "None", "operatingExpenses": "186459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-536000", "costofGoodsAndServicesSold": "479267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38175000", "sellingGeneralAndAdministrative": "137042000", "netIncomeFromContinuingOperations": "-5694000" }, "balance": { "goodwill": "131383000", "inventory": "165220000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "869683000", "longTermDebt": "309631000", "shortTermDebt": "10173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "309215000", "reportedCurrency": "USD", "retainedEarnings": "-54568000", "totalLiabilities": "486893000", "otherCurrentAssets": "5998000", "totalCurrentAssets": "255007000", "currentLongTermDebt": "3250000", "longTermInvestments": "25095000", "shortTermInvestments": "None", "currentNetReceivables": "51163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614676000", "currentAccountsPayable": "25449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98184000", "shortLongTermDebtTotal": "352195000", "totalShareholderEquity": "382790000", "capitalLeaseObligations": "39314000", "otherCurrentLiabilities": "45840000", "totalCurrentLiabilities": "86865000", "otherNonCurrentLiabilities": "349847000", "totalNonCurrentLiabilities": "400028000", "cashAndShortTermInvestments": "32626000", "commonStockSharesOutstanding": "113245421", "intangibleAssetsExcludingGoodwill": "309215000", "cashAndCashEquivalentsAtCarryingValue": "32626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5694000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-57034000", "operatingCashflow": "32309000", "capitalExpenditures": "39684000", "changeInReceivables": "8992000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3775000", "cashflowFromInvestment": "-45018000", "stockBasedCompensation": "50634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8934000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-280701000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38175000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 695736000, "cost_of_revenue": 479267000, "gross_profit": 216469000, "research_and_development": null, "selling_general_admin": 137042000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41447000, "depreciation_amortisation": 38175000, "ebitda": 79622000, "interest_expense": 15753000, "interest_income": null, "other_non_operating": null, "pretax_income": 13721000, "tax_provision": 19415000, "effective_tax_rate": null, "net_income": -5694000, "net_income_continuing_ops": -5694000, "net_income_to_common": -5694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32626000, "short_term_investments": null, "net_receivables": 51163000, "inventory": 165220000, "other_current_assets": null, "total_current_assets": 255007000, "net_ppe": null, "goodwill": 131383000, "intangible_assets": 309215000, "goodwill_and_intangibles": 440598000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 614676000, "total_assets": 869683000, "short_term_debt": 10173000, "accounts_payable": 25449000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86865000, "long_term_debt": 309631000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 400028000, "total_liabilities": 486893000, "total_debt": 319804000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -54568000, "total_equity": 382790000, "shares_outstanding": 113245421, "operating_cash_flow": 32309000, "stock_based_compensation": 50634000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39684000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45018000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3775000, "free_cash_flow": 71993000, "net_change_in_cash": -8934000 }, "raw_data": { "income": { "ebit": "41447000", "ebitda": "79622000", "netIncome": "-5694000", "grossProfit": "216469000", "depreciation": "None", "totalRevenue": "695736000", "costOfRevenue": "479267000", "interestIncome": "None", "incomeBeforeTax": "13721000", "interestExpense": "15753000", "operatingIncome": "30010000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "19415000", "reportedCurrency": "USD", "netInterestIncome": "-15753000", "nonInterestIncome": "None", "operatingExpenses": "186459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-536000", "costofGoodsAndServicesSold": "479267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38175000", "sellingGeneralAndAdministrative": "137042000", "netIncomeFromContinuingOperations": "-5694000" }, "balance": { "goodwill": "131383000", "inventory": "165220000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "869683000", "longTermDebt": "309631000", "shortTermDebt": "10173000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "309215000", "reportedCurrency": "USD", "retainedEarnings": "-54568000", "totalLiabilities": "486893000", "otherCurrentAssets": "5998000", "totalCurrentAssets": "255007000", "currentLongTermDebt": "3250000", "longTermInvestments": "25095000", "shortTermInvestments": "None", "currentNetReceivables": "51163000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614676000", "currentAccountsPayable": "25449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98184000", "shortLongTermDebtTotal": "352195000", "totalShareholderEquity": "382790000", "capitalLeaseObligations": "39314000", "otherCurrentLiabilities": "45840000", "totalCurrentLiabilities": "86865000", "otherNonCurrentLiabilities": "349847000", "totalNonCurrentLiabilities": "400028000", "cashAndShortTermInvestments": "32626000", "commonStockSharesOutstanding": "113245421", "intangibleAssetsExcludingGoodwill": "309215000", "cashAndCashEquivalentsAtCarryingValue": "32626000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5694000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-57034000", "operatingCashflow": "32309000", "capitalExpenditures": "39684000", "changeInReceivables": "8992000", "changeInExchangeRate": "None", "cashflowFromFinancing": "3775000", "cashflowFromInvestment": "-45018000", "stockBasedCompensation": "50634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8934000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-280701000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38175000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 630456000, "cost_of_revenue": 426294000, "gross_profit": 204162000, "ebit": -29097000, "ebitda": 3133000, "pretax_income": -53530000, "tax_provision": 8818000, "net_income": -62348000, "net_income_to_common": -62348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43952000, "total_current_assets": 229066000, "total_assets": 794483000, "short_term_debt": 17220000, "long_term_debt": 263188000, "total_debt": 280408000, "total_liabilities": 440838000, "total_equity": 353645000, "shares_outstanding": 110644366, "goodwill_and_intangibles": 467181000 }, "cash_flow": { "operating_cash_flow": 33690000, "capital_expenditure": 24975000, "free_cash_flow": 58665000, "dividends_paid": 110033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179194, "ticker_id": 8441, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-29097000", "ebitda": "3133000", "netIncome": "-62348000", "grossProfit": "204162000", "depreciation": "None", "totalRevenue": "630456000", "costOfRevenue": "426294000", "interestIncome": "None", "incomeBeforeTax": "-53530000", "interestExpense": "24433000", "operatingIncome": "-36179000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8818000", "reportedCurrency": "USD", "netInterestIncome": "-24433000", "nonInterestIncome": "None", "operatingExpenses": "240341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7082000", "costofGoodsAndServicesSold": "426294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32230000", "sellingGeneralAndAdministrative": "210175000", "netIncomeFromContinuingOperations": "-62348000" }, "balance": { "goodwill": "128871000", "inventory": "109556000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "794483000", "longTermDebt": "263188000", "shortTermDebt": "17220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "338310000", "reportedCurrency": "USD", "retainedEarnings": "-48583000", "totalLiabilities": "440838000", "otherCurrentAssets": "10766000", "totalCurrentAssets": "229066000", "currentLongTermDebt": "17220000", "longTermInvestments": "23362000", "shortTermInvestments": "None", "currentNetReceivables": "64792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "565417000", "currentAccountsPayable": "37998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63506000", "shortLongTermDebtTotal": "280408000", "totalShareholderEquity": "353645000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "53433000", "totalCurrentLiabilities": "115165000", "otherNonCurrentLiabilities": "269330000", "totalNonCurrentLiabilities": "325673000", "cashAndShortTermInvestments": "43952000", "commonStockSharesOutstanding": "110644366", "intangibleAssetsExcludingGoodwill": "338310000", "cashAndCashEquivalentsAtCarryingValue": "43952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62348000", "profitLoss": "None", "dividendPayout": "110033000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-39656000", "operatingCashflow": "33690000", "capitalExpenditures": "24975000", "changeInReceivables": "-26015000", "changeInExchangeRate": "None", "cashflowFromFinancing": "60018000", "cashflowFromInvestment": "-108205000", "stockBasedCompensation": "128775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14497000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 630456000, "cost_of_revenue": 426294000, "gross_profit": 204162000, "research_and_development": null, "selling_general_admin": 210175000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -29097000, "depreciation_amortisation": 32230000, "ebitda": 3133000, "interest_expense": 24433000, "interest_income": null, "other_non_operating": null, "pretax_income": -53530000, "tax_provision": 8818000, "effective_tax_rate": null, "net_income": -62348000, "net_income_continuing_ops": -62348000, "net_income_to_common": -62348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43952000, "short_term_investments": null, "net_receivables": 64792000, "inventory": 109556000, "other_current_assets": null, "total_current_assets": 229066000, "net_ppe": null, "goodwill": 128871000, "intangible_assets": 338310000, "goodwill_and_intangibles": 467181000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 565417000, "total_assets": 794483000, "short_term_debt": 17220000, "accounts_payable": 37998000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 115165000, "long_term_debt": 263188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 325673000, "total_liabilities": 440838000, "total_debt": 280408000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -48583000, "total_equity": 353645000, "shares_outstanding": 110644366, "operating_cash_flow": 33690000, "stock_based_compensation": 128775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24975000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108205000, "dividends_paid": 110033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60018000, "free_cash_flow": 58665000, "net_change_in_cash": -14497000 }, "raw_data": { "income": { "ebit": "-29097000", "ebitda": "3133000", "netIncome": "-62348000", "grossProfit": "204162000", "depreciation": "None", "totalRevenue": "630456000", "costOfRevenue": "426294000", "interestIncome": "None", "incomeBeforeTax": "-53530000", "interestExpense": "24433000", "operatingIncome": "-36179000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "8818000", "reportedCurrency": "USD", "netInterestIncome": "-24433000", "nonInterestIncome": "None", "operatingExpenses": "240341000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7082000", "costofGoodsAndServicesSold": "426294000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32230000", "sellingGeneralAndAdministrative": "210175000", "netIncomeFromContinuingOperations": "-62348000" }, "balance": { "goodwill": "128871000", "inventory": "109556000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "794483000", "longTermDebt": "263188000", "shortTermDebt": "17220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "338310000", "reportedCurrency": "USD", "retainedEarnings": "-48583000", "totalLiabilities": "440838000", "otherCurrentAssets": "10766000", "totalCurrentAssets": "229066000", "currentLongTermDebt": "17220000", "longTermInvestments": "23362000", "shortTermInvestments": "None", "currentNetReceivables": "64792000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "565417000", "currentAccountsPayable": "37998000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "63506000", "shortLongTermDebtTotal": "280408000", "totalShareholderEquity": "353645000", "capitalLeaseObligations": "0", "otherCurrentLiabilities": "53433000", "totalCurrentLiabilities": "115165000", "otherNonCurrentLiabilities": "269330000", "totalNonCurrentLiabilities": "325673000", "cashAndShortTermInvestments": "43952000", "commonStockSharesOutstanding": "110644366", "intangibleAssetsExcludingGoodwill": "338310000", "cashAndCashEquivalentsAtCarryingValue": "43952000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-62348000", "profitLoss": "None", "dividendPayout": "110033000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-39656000", "operatingCashflow": "33690000", "capitalExpenditures": "24975000", "changeInReceivables": "-26015000", "changeInExchangeRate": "None", "cashflowFromFinancing": "60018000", "cashflowFromInvestment": "-108205000", "stockBasedCompensation": "128775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14497000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281638000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 403389000, "cost_of_revenue": 260616000, "gross_profit": 142773000, "ebit": 41010000, "ebitda": 66375000, "pretax_income": 22759000, "tax_provision": 6776000, "net_income": 15983000, "net_income_to_common": 15983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59310000, "total_current_assets": 167326000, "total_assets": 646676000, "short_term_debt": 13042000, "long_term_debt": 273392000, "total_debt": 286434000, "total_liabilities": 365067000, "total_equity": 281609000, "shares_outstanding": 120426397, "goodwill_and_intangibles": 405223000 }, "cash_flow": { "operating_cash_flow": 63161000, "capital_expenditure": 16264000, "free_cash_flow": 79425000, "dividends_paid": 582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179199, "ticker_id": 8441, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41010000", "ebitda": "66375000", "netIncome": "15983000", "grossProfit": "142773000", "depreciation": "None", "totalRevenue": "403389000", "costOfRevenue": "260616000", "interestIncome": "None", "incomeBeforeTax": "22759000", "interestExpense": "18251000", "operatingIncome": "39899000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6776000", "reportedCurrency": "USD", "netInterestIncome": "-18276000", "nonInterestIncome": "None", "operatingExpenses": "102874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25365000", "sellingGeneralAndAdministrative": "79627000", "netIncomeFromContinuingOperations": "15983000" }, "balance": { "goodwill": "115750000", "inventory": "64818000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "646676000", "longTermDebt": "273392000", "shortTermDebt": "13042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "289473000", "reportedCurrency": "USD", "retainedEarnings": "13765000", "totalLiabilities": "365067000", "otherCurrentAssets": "6063000", "totalCurrentAssets": "167326000", "currentLongTermDebt": "13042000", "longTermInvestments": "25384000", "shortTermInvestments": "None", "currentNetReceivables": "37135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "479350000", "currentAccountsPayable": "27417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47357000", "shortLongTermDebtTotal": "221496000", "totalShareholderEquity": "281609000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48948000", "totalCurrentLiabilities": "93937000", "otherNonCurrentLiabilities": "1943000", "totalNonCurrentLiabilities": "271130000", "cashAndShortTermInvestments": "59310000", "commonStockSharesOutstanding": "120426397", "intangibleAssetsExcludingGoodwill": "289473000", "cashAndCashEquivalentsAtCarryingValue": "59310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15983000", "profitLoss": "None", "dividendPayout": "582000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-17023000", "operatingCashflow": "63161000", "capitalExpenditures": "16264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54302000", "cashflowFromInvestment": "-115805000", "stockBasedCompensation": "1827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 403389000, "cost_of_revenue": 260616000, "gross_profit": 142773000, "research_and_development": null, "selling_general_admin": 79627000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41010000, "depreciation_amortisation": 25365000, "ebitda": 66375000, "interest_expense": 18251000, "interest_income": null, "other_non_operating": null, "pretax_income": 22759000, "tax_provision": 6776000, "effective_tax_rate": null, "net_income": 15983000, "net_income_continuing_ops": 15983000, "net_income_to_common": 15983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59310000, "short_term_investments": null, "net_receivables": 37135000, "inventory": 64818000, "other_current_assets": null, "total_current_assets": 167326000, "net_ppe": null, "goodwill": 115750000, "intangible_assets": 289473000, "goodwill_and_intangibles": 405223000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 479350000, "total_assets": 646676000, "short_term_debt": 13042000, "accounts_payable": 27417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 93937000, "long_term_debt": 273392000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 271130000, "total_liabilities": 365067000, "total_debt": 286434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 13765000, "total_equity": 281609000, "shares_outstanding": 120426397, "operating_cash_flow": 63161000, "stock_based_compensation": 1827000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115805000, "dividends_paid": 582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54302000, "free_cash_flow": 79425000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41010000", "ebitda": "66375000", "netIncome": "15983000", "grossProfit": "142773000", "depreciation": "None", "totalRevenue": "403389000", "costOfRevenue": "260616000", "interestIncome": "None", "incomeBeforeTax": "22759000", "interestExpense": "18251000", "operatingIncome": "39899000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "6776000", "reportedCurrency": "USD", "netInterestIncome": "-18276000", "nonInterestIncome": "None", "operatingExpenses": "102874000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260616000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25365000", "sellingGeneralAndAdministrative": "79627000", "netIncomeFromContinuingOperations": "15983000" }, "balance": { "goodwill": "115750000", "inventory": "64818000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "646676000", "longTermDebt": "273392000", "shortTermDebt": "13042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "289473000", "reportedCurrency": "USD", "retainedEarnings": "13765000", "totalLiabilities": "365067000", "otherCurrentAssets": "6063000", "totalCurrentAssets": "167326000", "currentLongTermDebt": "13042000", "longTermInvestments": "25384000", "shortTermInvestments": "None", "currentNetReceivables": "37135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "479350000", "currentAccountsPayable": "27417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "47357000", "shortLongTermDebtTotal": "221496000", "totalShareholderEquity": "281609000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "48948000", "totalCurrentLiabilities": "93937000", "otherNonCurrentLiabilities": "1943000", "totalNonCurrentLiabilities": "271130000", "cashAndShortTermInvestments": "59310000", "commonStockSharesOutstanding": "120426397", "intangibleAssetsExcludingGoodwill": "289473000", "cashAndCashEquivalentsAtCarryingValue": "59310000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15983000", "profitLoss": "None", "dividendPayout": "582000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-17023000", "operatingCashflow": "63161000", "capitalExpenditures": "16264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54302000", "cashflowFromInvestment": "-115805000", "stockBasedCompensation": "1827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "20000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25365000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 317975000, "cost_of_revenue": 219819000, "gross_profit": 98156000, "ebit": 25425000, "ebitda": 47084000, "pretax_income": 2786000, "tax_provision": -4671000, "net_income": 7457000, "net_income_to_common": 7457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56655000, "total_current_assets": 127691000, "total_assets": 525711000, "short_term_debt": 6891000, "long_term_debt": 216332000, "total_debt": 223223000, "total_liabilities": 331916000, "total_equity": 193795000, "shares_outstanding": 120426397, "goodwill_and_intangibles": 359969000 }, "cash_flow": { "operating_cash_flow": 35655000, "capital_expenditure": 8165000, "free_cash_flow": 43820000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179204, "ticker_id": 8441, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "25425000", "ebitda": "47084000", "netIncome": "7457000", "grossProfit": "98156000", "depreciation": "None", "totalRevenue": "317975000", "costOfRevenue": "219819000", "interestIncome": "None", "incomeBeforeTax": "2786000", "interestExpense": "22639000", "operatingIncome": "25125000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-4671000", "reportedCurrency": "USD", "netInterestIncome": "-22639000", "nonInterestIncome": "None", "operatingExpenses": "73031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21659000", "sellingGeneralAndAdministrative": "53588000", "netIncomeFromContinuingOperations": "7457000" }, "balance": { "goodwill": "101672000", "inventory": "35611000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "525711000", "longTermDebt": "216332000", "shortTermDebt": "6891000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "258297000", "reportedCurrency": "USD", "retainedEarnings": "-2218000", "totalLiabilities": "331916000", "otherCurrentAssets": "3998000", "totalCurrentAssets": "127691000", "currentLongTermDebt": "6891000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "31427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "398020000", "currentAccountsPayable": "12093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37845000", "shortLongTermDebtTotal": "223223000", "totalShareholderEquity": "193795000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31211000", "totalCurrentLiabilities": "50195000", "otherNonCurrentLiabilities": "306000", "totalNonCurrentLiabilities": "281721000", "cashAndShortTermInvestments": "56655000", "commonStockSharesOutstanding": "120426397", "intangibleAssetsExcludingGoodwill": "258297000", "cashAndCashEquivalentsAtCarryingValue": "56655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7457000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "12960000", "operatingCashflow": "35655000", "capitalExpenditures": "8165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16551000", "cashflowFromInvestment": "-27083000", "stockBasedCompensation": "808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21659000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317975000, "cost_of_revenue": 219819000, "gross_profit": 98156000, "research_and_development": null, "selling_general_admin": 53588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 25425000, "depreciation_amortisation": 21659000, "ebitda": 47084000, "interest_expense": 22639000, "interest_income": null, "other_non_operating": null, "pretax_income": 2786000, "tax_provision": -4671000, "effective_tax_rate": null, "net_income": 7457000, "net_income_continuing_ops": 7457000, "net_income_to_common": 7457000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56655000, "short_term_investments": null, "net_receivables": 31427000, "inventory": 35611000, "other_current_assets": null, "total_current_assets": 127691000, "net_ppe": null, "goodwill": 101672000, "intangible_assets": 258297000, "goodwill_and_intangibles": 359969000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 398020000, "total_assets": 525711000, "short_term_debt": 6891000, "accounts_payable": 12093000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 50195000, "long_term_debt": 216332000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 281721000, "total_liabilities": 331916000, "total_debt": 223223000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2218000, "total_equity": 193795000, "shares_outstanding": 120426397, "operating_cash_flow": 35655000, "stock_based_compensation": 808000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27083000, "dividends_paid": 200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16551000, "free_cash_flow": 43820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "25425000", "ebitda": "47084000", "netIncome": "7457000", "grossProfit": "98156000", "depreciation": "None", "totalRevenue": "317975000", "costOfRevenue": "219819000", "interestIncome": "None", "incomeBeforeTax": "2786000", "interestExpense": "22639000", "operatingIncome": "25125000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-4671000", "reportedCurrency": "USD", "netInterestIncome": "-22639000", "nonInterestIncome": "None", "operatingExpenses": "73031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "219819000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21659000", "sellingGeneralAndAdministrative": "53588000", "netIncomeFromContinuingOperations": "7457000" }, "balance": { "goodwill": "101672000", "inventory": "35611000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "525711000", "longTermDebt": "216332000", "shortTermDebt": "6891000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "258297000", "reportedCurrency": "USD", "retainedEarnings": "-2218000", "totalLiabilities": "331916000", "otherCurrentAssets": "3998000", "totalCurrentAssets": "127691000", "currentLongTermDebt": "6891000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "31427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "398020000", "currentAccountsPayable": "12093000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "37845000", "shortLongTermDebtTotal": "223223000", "totalShareholderEquity": "193795000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "31211000", "totalCurrentLiabilities": "50195000", "otherNonCurrentLiabilities": "306000", "totalNonCurrentLiabilities": "281721000", "cashAndShortTermInvestments": "56655000", "commonStockSharesOutstanding": "120426397", "intangibleAssetsExcludingGoodwill": "258297000", "cashAndCashEquivalentsAtCarryingValue": "56655000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7457000", "profitLoss": "None", "dividendPayout": "200000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "12960000", "operatingCashflow": "35655000", "capitalExpenditures": "8165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16551000", "cashflowFromInvestment": "-27083000", "stockBasedCompensation": "808000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21659000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 117315000, "cost_of_revenue": 80158000, "gross_profit": 37157000, "ebit": -6584000, "ebitda": 6483000, "pretax_income": -11340000, "tax_provision": -2806000, "net_income": -8534000, "net_income_to_common": -8534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27481000, "total_current_assets": 229873000, "total_assets": 856405000, "short_term_debt": 10042000, "long_term_debt": 276983000, "total_debt": 287025000, "total_liabilities": 459703000, "total_equity": 396702000, "shares_outstanding": 116894080, "goodwill_and_intangibles": 426685000 }, "cash_flow": { "operating_cash_flow": -47720000, "capital_expenditure": 10500000, "free_cash_flow": -37220000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179172, "ticker_id": 8441, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6584000", "ebitda": "6483000", "netIncome": "-8534000", "grossProfit": "37157000", "depreciation": "None", "totalRevenue": "117315000", "costOfRevenue": "80158000", "interestIncome": "None", "incomeBeforeTax": "-11340000", "interestExpense": "4756000", "operatingIncome": "-6601000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2806000", "reportedCurrency": "USD", "netInterestIncome": "-4756000", "nonInterestIncome": "None", "operatingExpenses": "43758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13067000", "sellingGeneralAndAdministrative": "36589000", "netIncomeFromContinuingOperations": "-8534000" }, "balance": { "goodwill": "161144000", "inventory": "87609000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "856405000", "longTermDebt": "276983000", "shortTermDebt": "10042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "265541000", "reportedCurrency": "USD", "retainedEarnings": "-72226000", "totalLiabilities": "459703000", "otherCurrentAssets": "25570000", "totalCurrentAssets": "229873000", "currentLongTermDebt": "34250000", "longTermInvestments": "27317000", "shortTermInvestments": "None", "currentNetReceivables": "89213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "626532000", "currentAccountsPayable": "29874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33675000", "totalShareholderEquity": "396702000", "capitalLeaseObligations": "30425000", "otherCurrentLiabilities": "81732000", "totalCurrentLiabilities": "122267000", "otherNonCurrentLiabilities": "2551000", "totalNonCurrentLiabilities": "337436000", "cashAndShortTermInvestments": "27481000", "commonStockSharesOutstanding": "116894080", "intangibleAssetsExcludingGoodwill": "265541000", "cashAndCashEquivalentsAtCarryingValue": "27481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8534000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-9630000", "operatingCashflow": "-47720000", "capitalExpenditures": "10500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28402000", "cashflowFromInvestment": "-24899000", "stockBasedCompensation": "1104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 117315000, "cost_of_revenue": 80158000, "gross_profit": 37157000, "research_and_development": null, "selling_general_admin": 36589000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6584000, "depreciation_amortisation": 13067000, "ebitda": 6483000, "interest_expense": 4756000, "interest_income": null, "other_non_operating": null, "pretax_income": -11340000, "tax_provision": -2806000, "effective_tax_rate": null, "net_income": -8534000, "net_income_continuing_ops": -8534000, "net_income_to_common": -8534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27481000, "short_term_investments": null, "net_receivables": 89213000, "inventory": 87609000, "other_current_assets": null, "total_current_assets": 229873000, "net_ppe": null, "goodwill": 161144000, "intangible_assets": 265541000, "goodwill_and_intangibles": 426685000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 626532000, "total_assets": 856405000, "short_term_debt": 10042000, "accounts_payable": 29874000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 122267000, "long_term_debt": 276983000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 337436000, "total_liabilities": 459703000, "total_debt": 287025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -72226000, "total_equity": 396702000, "shares_outstanding": 116894080, "operating_cash_flow": -47720000, "stock_based_compensation": 1104000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24899000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28402000, "free_cash_flow": -37220000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6584000", "ebitda": "6483000", "netIncome": "-8534000", "grossProfit": "37157000", "depreciation": "None", "totalRevenue": "117315000", "costOfRevenue": "80158000", "interestIncome": "None", "incomeBeforeTax": "-11340000", "interestExpense": "4756000", "operatingIncome": "-6601000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-2806000", "reportedCurrency": "USD", "netInterestIncome": "-4756000", "nonInterestIncome": "None", "operatingExpenses": "43758000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80158000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13067000", "sellingGeneralAndAdministrative": "36589000", "netIncomeFromContinuingOperations": "-8534000" }, "balance": { "goodwill": "161144000", "inventory": "87609000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "856405000", "longTermDebt": "276983000", "shortTermDebt": "10042000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "265541000", "reportedCurrency": "USD", "retainedEarnings": "-72226000", "totalLiabilities": "459703000", "otherCurrentAssets": "25570000", "totalCurrentAssets": "229873000", "currentLongTermDebt": "34250000", "longTermInvestments": "27317000", "shortTermInvestments": "None", "currentNetReceivables": "89213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "626532000", "currentAccountsPayable": "29874000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "33675000", "totalShareholderEquity": "396702000", "capitalLeaseObligations": "30425000", "otherCurrentLiabilities": "81732000", "totalCurrentLiabilities": "122267000", "otherNonCurrentLiabilities": "2551000", "totalNonCurrentLiabilities": "337436000", "cashAndShortTermInvestments": "27481000", "commonStockSharesOutstanding": "116894080", "intangibleAssetsExcludingGoodwill": "265541000", "cashAndCashEquivalentsAtCarryingValue": "27481000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8534000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-9630000", "operatingCashflow": "-47720000", "capitalExpenditures": "10500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28402000", "cashflowFromInvestment": "-24899000", "stockBasedCompensation": "1104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 99950000, "cost_of_revenue": 72013000, "gross_profit": 27937000, "ebit": -6946000, "ebitda": 6430000, "pretax_income": -13164000, "tax_provision": -6153000, "net_income": -7011000, "net_income_to_common": -7011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71043000, "total_current_assets": 219004000, "total_assets": 823223000, "short_term_debt": 10880000, "long_term_debt": 276591000, "total_debt": 287471000, "total_liabilities": 417362000, "total_equity": 405861000, "shares_outstanding": 116711906, "goodwill_and_intangibles": 423262000 }, "cash_flow": { "operating_cash_flow": 11309000, "capital_expenditure": 9225000, "free_cash_flow": 20534000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179173, "ticker_id": 8441, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6946000", "ebitda": "6430000", "netIncome": "-7011000", "grossProfit": "27937000", "depreciation": "None", "totalRevenue": "99950000", "costOfRevenue": "72013000", "interestIncome": "None", "incomeBeforeTax": "-13164000", "interestExpense": "6218000", "operatingIncome": "-10722000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6153000", "reportedCurrency": "USD", "netInterestIncome": "-6218000", "nonInterestIncome": "None", "operatingExpenses": "38659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13376000", "sellingGeneralAndAdministrative": "31419000", "netIncomeFromContinuingOperations": "-7011000" }, "balance": { "goodwill": "155189000", "inventory": "74926000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "823223000", "longTermDebt": "276591000", "shortTermDebt": "10880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "268073000", "reportedCurrency": "USD", "retainedEarnings": "-63692000", "totalLiabilities": "417362000", "otherCurrentAssets": "33121000", "totalCurrentAssets": "219004000", "currentLongTermDebt": "3250000", "longTermInvestments": "26482000", "shortTermInvestments": "None", "currentNetReceivables": "39914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604219000", "currentAccountsPayable": "19283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "311435000", "totalShareholderEquity": "405861000", "capitalLeaseObligations": "31594000", "otherCurrentLiabilities": "48979000", "totalCurrentLiabilities": "79142000", "otherNonCurrentLiabilities": "3396000", "totalNonCurrentLiabilities": "338220000", "cashAndShortTermInvestments": "71043000", "commonStockSharesOutstanding": "116711906", "intangibleAssetsExcludingGoodwill": "268073000", "cashAndCashEquivalentsAtCarryingValue": "71043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7011000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4491000", "operatingCashflow": "11309000", "capitalExpenditures": "9225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2055000", "cashflowFromInvestment": "-9225000", "stockBasedCompensation": "3915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2363000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 99950000, "cost_of_revenue": 72013000, "gross_profit": 27937000, "research_and_development": null, "selling_general_admin": 31419000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6946000, "depreciation_amortisation": 13376000, "ebitda": 6430000, "interest_expense": 6218000, "interest_income": null, "other_non_operating": null, "pretax_income": -13164000, "tax_provision": -6153000, "effective_tax_rate": null, "net_income": -7011000, "net_income_continuing_ops": -7011000, "net_income_to_common": -7011000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71043000, "short_term_investments": null, "net_receivables": 39914000, "inventory": 74926000, "other_current_assets": null, "total_current_assets": 219004000, "net_ppe": null, "goodwill": 155189000, "intangible_assets": 268073000, "goodwill_and_intangibles": 423262000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 604219000, "total_assets": 823223000, "short_term_debt": 10880000, "accounts_payable": 19283000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 79142000, "long_term_debt": 276591000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 338220000, "total_liabilities": 417362000, "total_debt": 287471000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63692000, "total_equity": 405861000, "shares_outstanding": 116711906, "operating_cash_flow": 11309000, "stock_based_compensation": 3915000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9225000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9225000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2055000, "free_cash_flow": 20534000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6946000", "ebitda": "6430000", "netIncome": "-7011000", "grossProfit": "27937000", "depreciation": "None", "totalRevenue": "99950000", "costOfRevenue": "72013000", "interestIncome": "None", "incomeBeforeTax": "-13164000", "interestExpense": "6218000", "operatingIncome": "-10722000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-6153000", "reportedCurrency": "USD", "netInterestIncome": "-6218000", "nonInterestIncome": "None", "operatingExpenses": "38659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "72013000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13376000", "sellingGeneralAndAdministrative": "31419000", "netIncomeFromContinuingOperations": "-7011000" }, "balance": { "goodwill": "155189000", "inventory": "74926000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "823223000", "longTermDebt": "276591000", "shortTermDebt": "10880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "268073000", "reportedCurrency": "USD", "retainedEarnings": "-63692000", "totalLiabilities": "417362000", "otherCurrentAssets": "33121000", "totalCurrentAssets": "219004000", "currentLongTermDebt": "3250000", "longTermInvestments": "26482000", "shortTermInvestments": "None", "currentNetReceivables": "39914000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "604219000", "currentAccountsPayable": "19283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "311435000", "totalShareholderEquity": "405861000", "capitalLeaseObligations": "31594000", "otherCurrentLiabilities": "48979000", "totalCurrentLiabilities": "79142000", "otherNonCurrentLiabilities": "3396000", "totalNonCurrentLiabilities": "338220000", "cashAndShortTermInvestments": "71043000", "commonStockSharesOutstanding": "116711906", "intangibleAssetsExcludingGoodwill": "268073000", "cashAndCashEquivalentsAtCarryingValue": "71043000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7011000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4491000", "operatingCashflow": "11309000", "capitalExpenditures": "9225000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2055000", "cashflowFromInvestment": "-9225000", "stockBasedCompensation": "3915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2363000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13376000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 161903000, "cost_of_revenue": 104596000, "gross_profit": 57307000, "ebit": 21650000, "ebitda": 34531000, "pretax_income": 15583000, "tax_provision": 7466000, "net_income": 8117000, "net_income_to_common": 8117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70518000, "total_current_assets": 240915000, "total_assets": 844422000, "short_term_debt": 11189000, "long_term_debt": 277823000, "total_debt": 289012000, "total_liabilities": 436065000, "total_equity": 408357000, "shares_outstanding": 119907619, "goodwill_and_intangibles": 430135000 }, "cash_flow": { "operating_cash_flow": 51026000, "capital_expenditure": 5816000, "free_cash_flow": 56842000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179175, "ticker_id": 8441, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21650000", "ebitda": "34531000", "netIncome": "8117000", "grossProfit": "57307000", "depreciation": "None", "totalRevenue": "161903000", "costOfRevenue": "104596000", "interestIncome": "None", "incomeBeforeTax": "15583000", "interestExpense": "6067000", "operatingIncome": "21508000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7466000", "reportedCurrency": "USD", "netInterestIncome": "-6067000", "nonInterestIncome": "None", "operatingExpenses": "35799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12881000", "sellingGeneralAndAdministrative": "28586000", "netIncomeFromContinuingOperations": "8117000" }, "balance": { "goodwill": "155017000", "inventory": "70316000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "844422000", "longTermDebt": "277823000", "shortTermDebt": "11189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "275118000", "reportedCurrency": "USD", "retainedEarnings": "-56681000", "totalLiabilities": "436065000", "otherCurrentAssets": "9408000", "totalCurrentAssets": "240915000", "currentLongTermDebt": "3250000", "longTermInvestments": "25826000", "shortTermInvestments": "None", "currentNetReceivables": "90673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "603507000", "currentAccountsPayable": "29369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "314568000", "totalShareholderEquity": "408357000", "capitalLeaseObligations": "30401000", "otherCurrentLiabilities": "58659000", "totalCurrentLiabilities": "99217000", "otherNonCurrentLiabilities": "3410000", "totalNonCurrentLiabilities": "336848000", "cashAndShortTermInvestments": "70518000", "commonStockSharesOutstanding": "119907619", "intangibleAssetsExcludingGoodwill": "275118000", "cashAndCashEquivalentsAtCarryingValue": "70518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8117000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "8231000", "operatingCashflow": "51026000", "capitalExpenditures": "5816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1338000", "cashflowFromInvestment": "-5816000", "stockBasedCompensation": "1980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12881000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 161903000, "cost_of_revenue": 104596000, "gross_profit": 57307000, "research_and_development": null, "selling_general_admin": 28586000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21650000, "depreciation_amortisation": 12881000, "ebitda": 34531000, "interest_expense": 6067000, "interest_income": null, "other_non_operating": null, "pretax_income": 15583000, "tax_provision": 7466000, "effective_tax_rate": null, "net_income": 8117000, "net_income_continuing_ops": 8117000, "net_income_to_common": 8117000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70518000, "short_term_investments": null, "net_receivables": 90673000, "inventory": 70316000, "other_current_assets": null, "total_current_assets": 240915000, "net_ppe": null, "goodwill": 155017000, "intangible_assets": 275118000, "goodwill_and_intangibles": 430135000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 603507000, "total_assets": 844422000, "short_term_debt": 11189000, "accounts_payable": 29369000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 99217000, "long_term_debt": 277823000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336848000, "total_liabilities": 436065000, "total_debt": 289012000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56681000, "total_equity": 408357000, "shares_outstanding": 119907619, "operating_cash_flow": 51026000, "stock_based_compensation": 1980000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5816000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5816000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1338000, "free_cash_flow": 56842000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21650000", "ebitda": "34531000", "netIncome": "8117000", "grossProfit": "57307000", "depreciation": "None", "totalRevenue": "161903000", "costOfRevenue": "104596000", "interestIncome": "None", "incomeBeforeTax": "15583000", "interestExpense": "6067000", "operatingIncome": "21508000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7466000", "reportedCurrency": "USD", "netInterestIncome": "-6067000", "nonInterestIncome": "None", "operatingExpenses": "35799000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "104596000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12881000", "sellingGeneralAndAdministrative": "28586000", "netIncomeFromContinuingOperations": "8117000" }, "balance": { "goodwill": "155017000", "inventory": "70316000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "844422000", "longTermDebt": "277823000", "shortTermDebt": "11189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "275118000", "reportedCurrency": "USD", "retainedEarnings": "-56681000", "totalLiabilities": "436065000", "otherCurrentAssets": "9408000", "totalCurrentAssets": "240915000", "currentLongTermDebt": "3250000", "longTermInvestments": "25826000", "shortTermInvestments": "None", "currentNetReceivables": "90673000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "603507000", "currentAccountsPayable": "29369000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "314568000", "totalShareholderEquity": "408357000", "capitalLeaseObligations": "30401000", "otherCurrentLiabilities": "58659000", "totalCurrentLiabilities": "99217000", "otherNonCurrentLiabilities": "3410000", "totalNonCurrentLiabilities": "336848000", "cashAndShortTermInvestments": "70518000", "commonStockSharesOutstanding": "119907619", "intangibleAssetsExcludingGoodwill": "275118000", "cashAndCashEquivalentsAtCarryingValue": "70518000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8117000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "8231000", "operatingCashflow": "51026000", "capitalExpenditures": "5816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1338000", "cashflowFromInvestment": "-5816000", "stockBasedCompensation": "1980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-314000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12881000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 172639000, "cost_of_revenue": 108676000, "gross_profit": 63963000, "ebit": 28259000, "ebitda": 40956000, "pretax_income": 21110000, "tax_provision": 5130000, "net_income": 15980000, "net_income_to_common": 15980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26943000, "total_current_assets": 214368000, "total_assets": 822142000, "short_term_debt": 10972000, "long_term_debt": 278243000, "total_debt": 289215000, "total_liabilities": 423714000, "total_equity": 398428000, "shares_outstanding": 119389997, "goodwill_and_intangibles": 437300000 }, "cash_flow": { "operating_cash_flow": 35977000, "capital_expenditure": 6892000, "free_cash_flow": 42869000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179176, "ticker_id": 8441, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28259000", "ebitda": "40956000", "netIncome": "15980000", "grossProfit": "63963000", "depreciation": "None", "totalRevenue": "172639000", "costOfRevenue": "108676000", "interestIncome": "None", "incomeBeforeTax": "21110000", "interestExpense": "7149000", "operatingIncome": "24724000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5130000", "reportedCurrency": "USD", "netInterestIncome": "-7149000", "nonInterestIncome": "None", "operatingExpenses": "39239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12697000", "sellingGeneralAndAdministrative": "31940000", "netIncomeFromContinuingOperations": "15980000" }, "balance": { "goodwill": "154995000", "inventory": "78653000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "822142000", "longTermDebt": "278243000", "shortTermDebt": "10972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "282305000", "reportedCurrency": "USD", "retainedEarnings": "-64798000", "totalLiabilities": "423714000", "otherCurrentAssets": "11335000", "totalCurrentAssets": "214368000", "currentLongTermDebt": "3250000", "longTermInvestments": "26332000", "shortTermInvestments": "None", "currentNetReceivables": "97437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "607774000", "currentAccountsPayable": "26168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "311278000", "totalShareholderEquity": "398428000", "capitalLeaseObligations": "26573000", "otherCurrentLiabilities": "52728000", "totalCurrentLiabilities": "89868000", "otherNonCurrentLiabilities": "3613000", "totalNonCurrentLiabilities": "333846000", "cashAndShortTermInvestments": "26943000", "commonStockSharesOutstanding": "119389997", "intangibleAssetsExcludingGoodwill": "282305000", "cashAndCashEquivalentsAtCarryingValue": "26943000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8659000", "operatingCashflow": "35977000", "capitalExpenditures": "6892000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26073000", "cashflowFromInvestment": "-6892000", "stockBasedCompensation": "1381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 172639000, "cost_of_revenue": 108676000, "gross_profit": 63963000, "research_and_development": null, "selling_general_admin": 31940000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28259000, "depreciation_amortisation": 12697000, "ebitda": 40956000, "interest_expense": 7149000, "interest_income": null, "other_non_operating": null, "pretax_income": 21110000, "tax_provision": 5130000, "effective_tax_rate": null, "net_income": 15980000, "net_income_continuing_ops": 15980000, "net_income_to_common": 15980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26943000, "short_term_investments": null, "net_receivables": 97437000, "inventory": 78653000, "other_current_assets": null, "total_current_assets": 214368000, "net_ppe": null, "goodwill": 154995000, "intangible_assets": 282305000, "goodwill_and_intangibles": 437300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 607774000, "total_assets": 822142000, "short_term_debt": 10972000, "accounts_payable": 26168000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89868000, "long_term_debt": 278243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 333846000, "total_liabilities": 423714000, "total_debt": 289215000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64798000, "total_equity": 398428000, "shares_outstanding": 119389997, "operating_cash_flow": 35977000, "stock_based_compensation": 1381000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6892000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26073000, "free_cash_flow": 42869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28259000", "ebitda": "40956000", "netIncome": "15980000", "grossProfit": "63963000", "depreciation": "None", "totalRevenue": "172639000", "costOfRevenue": "108676000", "interestIncome": "None", "incomeBeforeTax": "21110000", "interestExpense": "7149000", "operatingIncome": "24724000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5130000", "reportedCurrency": "USD", "netInterestIncome": "-7149000", "nonInterestIncome": "None", "operatingExpenses": "39239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "108676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12697000", "sellingGeneralAndAdministrative": "31940000", "netIncomeFromContinuingOperations": "15980000" }, "balance": { "goodwill": "154995000", "inventory": "78653000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "822142000", "longTermDebt": "278243000", "shortTermDebt": "10972000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "282305000", "reportedCurrency": "USD", "retainedEarnings": "-64798000", "totalLiabilities": "423714000", "otherCurrentAssets": "11335000", "totalCurrentAssets": "214368000", "currentLongTermDebt": "3250000", "longTermInvestments": "26332000", "shortTermInvestments": "None", "currentNetReceivables": "97437000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "607774000", "currentAccountsPayable": "26168000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "311278000", "totalShareholderEquity": "398428000", "capitalLeaseObligations": "26573000", "otherCurrentLiabilities": "52728000", "totalCurrentLiabilities": "89868000", "otherNonCurrentLiabilities": "3613000", "totalNonCurrentLiabilities": "333846000", "cashAndShortTermInvestments": "26943000", "commonStockSharesOutstanding": "119389997", "intangibleAssetsExcludingGoodwill": "282305000", "cashAndCashEquivalentsAtCarryingValue": "26943000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "8659000", "operatingCashflow": "35977000", "capitalExpenditures": "6892000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26073000", "cashflowFromInvestment": "-6892000", "stockBasedCompensation": "1381000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-57000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12697000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 111420000, "cost_of_revenue": 78539000, "gross_profit": 32881000, "ebit": -3670000, "ebitda": 8730000, "pretax_income": -10041000, "tax_provision": -4079000, "net_income": -5962000, "net_income_to_common": -5962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23966000, "total_current_assets": 211540000, "total_assets": 824585000, "short_term_debt": 10350000, "long_term_debt": 303663000, "total_debt": 314013000, "total_liabilities": 443443000, "total_equity": 381142000, "shares_outstanding": 115885111, "goodwill_and_intangibles": 443911000 }, "cash_flow": { "operating_cash_flow": -46882000, "capital_expenditure": 3452000, "free_cash_flow": -43430000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179177, "ticker_id": 8441, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-3670000", "ebitda": "8730000", "netIncome": "-5962000", "grossProfit": "32881000", "depreciation": "None", "totalRevenue": "111420000", "costOfRevenue": "78539000", "interestIncome": "None", "incomeBeforeTax": "-10041000", "interestExpense": "6371000", "operatingIncome": "-4931000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4079000", "reportedCurrency": "USD", "netInterestIncome": "-6371000", "nonInterestIncome": "None", "operatingExpenses": "37812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12400000", "sellingGeneralAndAdministrative": "30620000", "netIncomeFromContinuingOperations": "-5962000" }, "balance": { "goodwill": "154681000", "inventory": "86863000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "824585000", "longTermDebt": "303663000", "shortTermDebt": "10350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "289230000", "reportedCurrency": "USD", "retainedEarnings": "-80778000", "totalLiabilities": "443443000", "otherCurrentAssets": "8363000", "totalCurrentAssets": "211540000", "currentLongTermDebt": "3250000", "longTermInvestments": "25844000", "shortTermInvestments": "None", "currentNetReceivables": "92348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "613045000", "currentAccountsPayable": "28035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "334964000", "totalShareholderEquity": "381142000", "capitalLeaseObligations": "28051000", "otherCurrentLiabilities": "44640000", "totalCurrentLiabilities": "83025000", "otherNonCurrentLiabilities": "3457000", "totalNonCurrentLiabilities": "360418000", "cashAndShortTermInvestments": "23966000", "commonStockSharesOutstanding": "115885111", "intangibleAssetsExcludingGoodwill": "289230000", "cashAndCashEquivalentsAtCarryingValue": "23966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-9559000", "operatingCashflow": "-46882000", "capitalExpenditures": "3452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22493000", "cashflowFromInvestment": "-8386000", "stockBasedCompensation": "1971000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2306000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 111420000, "cost_of_revenue": 78539000, "gross_profit": 32881000, "research_and_development": null, "selling_general_admin": 30620000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -3670000, "depreciation_amortisation": 12400000, "ebitda": 8730000, "interest_expense": 6371000, "interest_income": null, "other_non_operating": null, "pretax_income": -10041000, "tax_provision": -4079000, "effective_tax_rate": null, "net_income": -5962000, "net_income_continuing_ops": -5962000, "net_income_to_common": -5962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23966000, "short_term_investments": null, "net_receivables": 92348000, "inventory": 86863000, "other_current_assets": null, "total_current_assets": 211540000, "net_ppe": null, "goodwill": 154681000, "intangible_assets": 289230000, "goodwill_and_intangibles": 443911000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 613045000, "total_assets": 824585000, "short_term_debt": 10350000, "accounts_payable": 28035000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 83025000, "long_term_debt": 303663000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 360418000, "total_liabilities": 443443000, "total_debt": 314013000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -80778000, "total_equity": 381142000, "shares_outstanding": 115885111, "operating_cash_flow": -46882000, "stock_based_compensation": 1971000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3452000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8386000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22493000, "free_cash_flow": -43430000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-3670000", "ebitda": "8730000", "netIncome": "-5962000", "grossProfit": "32881000", "depreciation": "None", "totalRevenue": "111420000", "costOfRevenue": "78539000", "interestIncome": "None", "incomeBeforeTax": "-10041000", "interestExpense": "6371000", "operatingIncome": "-4931000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-4079000", "reportedCurrency": "USD", "netInterestIncome": "-6371000", "nonInterestIncome": "None", "operatingExpenses": "37812000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "78539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12400000", "sellingGeneralAndAdministrative": "30620000", "netIncomeFromContinuingOperations": "-5962000" }, "balance": { "goodwill": "154681000", "inventory": "86863000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "824585000", "longTermDebt": "303663000", "shortTermDebt": "10350000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "289230000", "reportedCurrency": "USD", "retainedEarnings": "-80778000", "totalLiabilities": "443443000", "otherCurrentAssets": "8363000", "totalCurrentAssets": "211540000", "currentLongTermDebt": "3250000", "longTermInvestments": "25844000", "shortTermInvestments": "None", "currentNetReceivables": "92348000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "613045000", "currentAccountsPayable": "28035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "334964000", "totalShareholderEquity": "381142000", "capitalLeaseObligations": "28051000", "otherCurrentLiabilities": "44640000", "totalCurrentLiabilities": "83025000", "otherNonCurrentLiabilities": "3457000", "totalNonCurrentLiabilities": "360418000", "cashAndShortTermInvestments": "23966000", "commonStockSharesOutstanding": "115885111", "intangibleAssetsExcludingGoodwill": "289230000", "cashAndCashEquivalentsAtCarryingValue": "23966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5962000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-9559000", "operatingCashflow": "-46882000", "capitalExpenditures": "3452000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22493000", "cashflowFromInvestment": "-8386000", "stockBasedCompensation": "1971000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2306000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 87273000, "cost_of_revenue": 65828000, "gross_profit": 21445000, "ebit": -16291000, "ebitda": -4136000, "pretax_income": -20981000, "tax_provision": 8189000, "net_income": -29170000, "net_income_to_common": -29170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56398000, "total_current_assets": 178298000, "total_assets": 794207000, "short_term_debt": 10426000, "long_term_debt": 278271000, "total_debt": 288697000, "total_liabilities": 406985000, "total_equity": 387222000, "shares_outstanding": 115435000, "goodwill_and_intangibles": 445538000 }, "cash_flow": { "operating_cash_flow": 6157000, "capital_expenditure": 6255000, "free_cash_flow": 12412000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179178, "ticker_id": 8441, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-16291000", "ebitda": "-4136000", "netIncome": "-29170000", "grossProfit": "21445000", "depreciation": "None", "totalRevenue": "87273000", "costOfRevenue": "65828000", "interestIncome": "None", "incomeBeforeTax": "-20981000", "interestExpense": "4690000", "operatingIncome": "-13026000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8189000", "reportedCurrency": "USD", "netInterestIncome": "-4690000", "nonInterestIncome": "None", "operatingExpenses": "34471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12155000", "sellingGeneralAndAdministrative": "18690000", "netIncomeFromContinuingOperations": "-29170000" }, "balance": { "goodwill": "152625000", "inventory": "77101000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "794207000", "longTermDebt": "278271000", "shortTermDebt": "10426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "292913000", "reportedCurrency": "USD", "retainedEarnings": "-74816000", "totalLiabilities": "406985000", "otherCurrentAssets": "8536000", "totalCurrentAssets": "178298000", "currentLongTermDebt": "3250000", "longTermInvestments": "24891000", "shortTermInvestments": "None", "currentNetReceivables": "36263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615909000", "currentAccountsPayable": "13141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310835000", "totalShareholderEquity": "387222000", "capitalLeaseObligations": "29314000", "otherCurrentLiabilities": "43616000", "totalCurrentLiabilities": "70977000", "otherNonCurrentLiabilities": "3252000", "totalNonCurrentLiabilities": "336008000", "cashAndShortTermInvestments": "56398000", "commonStockSharesOutstanding": "115435000", "intangibleAssetsExcludingGoodwill": "292913000", "cashAndCashEquivalentsAtCarryingValue": "56398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29170000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2823000", "operatingCashflow": "6157000", "capitalExpenditures": "6255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1823000", "cashflowFromInvestment": "-6736000", "stockBasedCompensation": "2205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 87273000, "cost_of_revenue": 65828000, "gross_profit": 21445000, "research_and_development": null, "selling_general_admin": 18690000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -16291000, "depreciation_amortisation": 12155000, "ebitda": -4136000, "interest_expense": 4690000, "interest_income": null, "other_non_operating": null, "pretax_income": -20981000, "tax_provision": 8189000, "effective_tax_rate": null, "net_income": -29170000, "net_income_continuing_ops": -29170000, "net_income_to_common": -29170000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56398000, "short_term_investments": null, "net_receivables": 36263000, "inventory": 77101000, "other_current_assets": null, "total_current_assets": 178298000, "net_ppe": null, "goodwill": 152625000, "intangible_assets": 292913000, "goodwill_and_intangibles": 445538000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 615909000, "total_assets": 794207000, "short_term_debt": 10426000, "accounts_payable": 13141000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70977000, "long_term_debt": 278271000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 336008000, "total_liabilities": 406985000, "total_debt": 288697000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74816000, "total_equity": 387222000, "shares_outstanding": 115435000, "operating_cash_flow": 6157000, "stock_based_compensation": 2205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6255000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6736000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1823000, "free_cash_flow": 12412000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-16291000", "ebitda": "-4136000", "netIncome": "-29170000", "grossProfit": "21445000", "depreciation": "None", "totalRevenue": "87273000", "costOfRevenue": "65828000", "interestIncome": "None", "incomeBeforeTax": "-20981000", "interestExpense": "4690000", "operatingIncome": "-13026000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8189000", "reportedCurrency": "USD", "netInterestIncome": "-4690000", "nonInterestIncome": "None", "operatingExpenses": "34471000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "65828000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12155000", "sellingGeneralAndAdministrative": "18690000", "netIncomeFromContinuingOperations": "-29170000" }, "balance": { "goodwill": "152625000", "inventory": "77101000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "794207000", "longTermDebt": "278271000", "shortTermDebt": "10426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "292913000", "reportedCurrency": "USD", "retainedEarnings": "-74816000", "totalLiabilities": "406985000", "otherCurrentAssets": "8536000", "totalCurrentAssets": "178298000", "currentLongTermDebt": "3250000", "longTermInvestments": "24891000", "shortTermInvestments": "None", "currentNetReceivables": "36263000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "615909000", "currentAccountsPayable": "13141000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310835000", "totalShareholderEquity": "387222000", "capitalLeaseObligations": "29314000", "otherCurrentLiabilities": "43616000", "totalCurrentLiabilities": "70977000", "otherNonCurrentLiabilities": "3252000", "totalNonCurrentLiabilities": "336008000", "cashAndShortTermInvestments": "56398000", "commonStockSharesOutstanding": "115435000", "intangibleAssetsExcludingGoodwill": "292913000", "cashAndCashEquivalentsAtCarryingValue": "56398000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-29170000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-2823000", "operatingCashflow": "6157000", "capitalExpenditures": "6255000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1823000", "cashflowFromInvestment": "-6736000", "stockBasedCompensation": "2205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12155000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 150496000, "cost_of_revenue": 101807000, "gross_profit": 48689000, "ebit": 15008000, "ebitda": 26332000, "pretax_income": 5853000, "tax_provision": -43000, "net_income": 5896000, "net_income_to_common": 5896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59862000, "total_current_assets": 217838000, "total_assets": 853411000, "short_term_debt": 10303000, "long_term_debt": 279503000, "total_debt": 289806000, "total_liabilities": 436764000, "total_equity": 416647000, "shares_outstanding": 118445235, "goodwill_and_intangibles": 454352000 }, "cash_flow": { "operating_cash_flow": 37239000, "capital_expenditure": 4028000, "free_cash_flow": 41267000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179180, "ticker_id": 8441, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15008000", "ebitda": "26332000", "netIncome": "5896000", "grossProfit": "48689000", "depreciation": "None", "totalRevenue": "150496000", "costOfRevenue": "101807000", "interestIncome": "None", "incomeBeforeTax": "5853000", "interestExpense": "9155000", "operatingIncome": "13371000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-43000", "reportedCurrency": "USD", "netInterestIncome": "-9155000", "nonInterestIncome": "None", "operatingExpenses": "35318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11324000", "sellingGeneralAndAdministrative": "28336000", "netIncomeFromContinuingOperations": "5896000" }, "balance": { "goodwill": "153043000", "inventory": "74942000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "853411000", "longTermDebt": "279503000", "shortTermDebt": "10303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "301309000", "reportedCurrency": "USD", "retainedEarnings": "-45645000", "totalLiabilities": "436764000", "otherCurrentAssets": "9372000", "totalCurrentAssets": "217838000", "currentLongTermDebt": "3250000", "longTermInvestments": "25431000", "shortTermInvestments": "None", "currentNetReceivables": "73662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "635573000", "currentAccountsPayable": "28348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "312561000", "totalShareholderEquity": "416647000", "capitalLeaseObligations": "29808000", "otherCurrentLiabilities": "50731000", "totalCurrentLiabilities": "89382000", "otherNonCurrentLiabilities": "5036000", "totalNonCurrentLiabilities": "347382000", "cashAndShortTermInvestments": "59862000", "commonStockSharesOutstanding": "118445235", "intangibleAssetsExcludingGoodwill": "301309000", "cashAndCashEquivalentsAtCarryingValue": "59862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5895000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "12379000", "operatingCashflow": "37239000", "capitalExpenditures": "4028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193000", "cashflowFromInvestment": "-68074000", "stockBasedCompensation": "1844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 150496000, "cost_of_revenue": 101807000, "gross_profit": 48689000, "research_and_development": null, "selling_general_admin": 28336000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15008000, "depreciation_amortisation": 11324000, "ebitda": 26332000, "interest_expense": 9155000, "interest_income": null, "other_non_operating": null, "pretax_income": 5853000, "tax_provision": -43000, "effective_tax_rate": null, "net_income": 5896000, "net_income_continuing_ops": 5896000, "net_income_to_common": 5896000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59862000, "short_term_investments": null, "net_receivables": 73662000, "inventory": 74942000, "other_current_assets": null, "total_current_assets": 217838000, "net_ppe": null, "goodwill": 153043000, "intangible_assets": 301309000, "goodwill_and_intangibles": 454352000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 635573000, "total_assets": 853411000, "short_term_debt": 10303000, "accounts_payable": 28348000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 89382000, "long_term_debt": 279503000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 347382000, "total_liabilities": 436764000, "total_debt": 289806000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -45645000, "total_equity": 416647000, "shares_outstanding": 118445235, "operating_cash_flow": 37239000, "stock_based_compensation": 1844000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4028000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -193000, "free_cash_flow": 41267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "15008000", "ebitda": "26332000", "netIncome": "5896000", "grossProfit": "48689000", "depreciation": "None", "totalRevenue": "150496000", "costOfRevenue": "101807000", "interestIncome": "None", "incomeBeforeTax": "5853000", "interestExpense": "9155000", "operatingIncome": "13371000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-43000", "reportedCurrency": "USD", "netInterestIncome": "-9155000", "nonInterestIncome": "None", "operatingExpenses": "35318000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "101807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11324000", "sellingGeneralAndAdministrative": "28336000", "netIncomeFromContinuingOperations": "5896000" }, "balance": { "goodwill": "153043000", "inventory": "74942000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "853411000", "longTermDebt": "279503000", "shortTermDebt": "10303000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "301309000", "reportedCurrency": "USD", "retainedEarnings": "-45645000", "totalLiabilities": "436764000", "otherCurrentAssets": "9372000", "totalCurrentAssets": "217838000", "currentLongTermDebt": "3250000", "longTermInvestments": "25431000", "shortTermInvestments": "None", "currentNetReceivables": "73662000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "635573000", "currentAccountsPayable": "28348000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "312561000", "totalShareholderEquity": "416647000", "capitalLeaseObligations": "29808000", "otherCurrentLiabilities": "50731000", "totalCurrentLiabilities": "89382000", "otherNonCurrentLiabilities": "5036000", "totalNonCurrentLiabilities": "347382000", "cashAndShortTermInvestments": "59862000", "commonStockSharesOutstanding": "118445235", "intangibleAssetsExcludingGoodwill": "301309000", "cashAndCashEquivalentsAtCarryingValue": "59862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5895000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "12379000", "operatingCashflow": "37239000", "capitalExpenditures": "4028000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193000", "cashflowFromInvestment": "-68074000", "stockBasedCompensation": "1844000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 160122000, "cost_of_revenue": 107100000, "gross_profit": 53022000, "ebit": 19734000, "ebitda": 30327000, "pretax_income": 13721000, "tax_provision": 442000, "net_income": 13279000, "net_income_to_common": 13279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90768000, "total_current_assets": 251384000, "total_assets": 830026000, "short_term_debt": 9881000, "long_term_debt": 279111000, "total_debt": 288992000, "total_liabilities": 421895000, "total_equity": 408131000, "shares_outstanding": 117023112, "goodwill_and_intangibles": 400874000 }, "cash_flow": { "operating_cash_flow": 52423000, "capital_expenditure": 4488000, "free_cash_flow": 56911000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179181, "ticker_id": 8441, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19734000", "ebitda": "30327000", "netIncome": "13279000", "grossProfit": "53022000", "depreciation": "None", "totalRevenue": "160122000", "costOfRevenue": "107100000", "interestIncome": "None", "incomeBeforeTax": "13721000", "interestExpense": "6013000", "operatingIncome": "20006000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "442000", "reportedCurrency": "USD", "netInterestIncome": "-6013000", "nonInterestIncome": "None", "operatingExpenses": "33016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10593000", "sellingGeneralAndAdministrative": "26588000", "netIncomeFromContinuingOperations": "13279000" }, "balance": { "goodwill": "131178000", "inventory": "83668000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "830026000", "longTermDebt": "279111000", "shortTermDebt": "9881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "269696000", "reportedCurrency": "USD", "retainedEarnings": "-51541000", "totalLiabilities": "421895000", "otherCurrentAssets": "9428000", "totalCurrentAssets": "251384000", "currentLongTermDebt": "3250000", "longTermInvestments": "24920000", "shortTermInvestments": "None", "currentNetReceivables": "67520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "578642000", "currentAccountsPayable": "26567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310441000", "totalShareholderEquity": "408131000", "capitalLeaseObligations": "28080000", "otherCurrentLiabilities": "41692000", "totalCurrentLiabilities": "78140000", "otherNonCurrentLiabilities": "3107000", "totalNonCurrentLiabilities": "343755000", "cashAndShortTermInvestments": "90768000", "commonStockSharesOutstanding": "117023112", "intangibleAssetsExcludingGoodwill": "269696000", "cashAndCashEquivalentsAtCarryingValue": "90768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13279000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "11491000", "operatingCashflow": "52423000", "capitalExpenditures": "4488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1003000", "cashflowFromInvestment": "-4488000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160122000, "cost_of_revenue": 107100000, "gross_profit": 53022000, "research_and_development": null, "selling_general_admin": 26588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19734000, "depreciation_amortisation": 10593000, "ebitda": 30327000, "interest_expense": 6013000, "interest_income": null, "other_non_operating": null, "pretax_income": 13721000, "tax_provision": 442000, "effective_tax_rate": null, "net_income": 13279000, "net_income_continuing_ops": 13279000, "net_income_to_common": 13279000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90768000, "short_term_investments": null, "net_receivables": 67520000, "inventory": 83668000, "other_current_assets": null, "total_current_assets": 251384000, "net_ppe": null, "goodwill": 131178000, "intangible_assets": 269696000, "goodwill_and_intangibles": 400874000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 578642000, "total_assets": 830026000, "short_term_debt": 9881000, "accounts_payable": 26567000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 78140000, "long_term_debt": 279111000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 343755000, "total_liabilities": 421895000, "total_debt": 288992000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -51541000, "total_equity": 408131000, "shares_outstanding": 117023112, "operating_cash_flow": 52423000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4488000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4488000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1003000, "free_cash_flow": 56911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19734000", "ebitda": "30327000", "netIncome": "13279000", "grossProfit": "53022000", "depreciation": "None", "totalRevenue": "160122000", "costOfRevenue": "107100000", "interestIncome": "None", "incomeBeforeTax": "13721000", "interestExpense": "6013000", "operatingIncome": "20006000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "442000", "reportedCurrency": "USD", "netInterestIncome": "-6013000", "nonInterestIncome": "None", "operatingExpenses": "33016000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "107100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10593000", "sellingGeneralAndAdministrative": "26588000", "netIncomeFromContinuingOperations": "13279000" }, "balance": { "goodwill": "131178000", "inventory": "83668000", "commonStock": "12000", "currentDebt": "None", "investments": "None", "totalAssets": "830026000", "longTermDebt": "279111000", "shortTermDebt": "9881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "269696000", "reportedCurrency": "USD", "retainedEarnings": "-51541000", "totalLiabilities": "421895000", "otherCurrentAssets": "9428000", "totalCurrentAssets": "251384000", "currentLongTermDebt": "3250000", "longTermInvestments": "24920000", "shortTermInvestments": "None", "currentNetReceivables": "67520000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "578642000", "currentAccountsPayable": "26567000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "310441000", "totalShareholderEquity": "408131000", "capitalLeaseObligations": "28080000", "otherCurrentLiabilities": "41692000", "totalCurrentLiabilities": "78140000", "otherNonCurrentLiabilities": "3107000", "totalNonCurrentLiabilities": "343755000", "cashAndShortTermInvestments": "90768000", "commonStockSharesOutstanding": "117023112", "intangibleAssetsExcludingGoodwill": "269696000", "cashAndCashEquivalentsAtCarryingValue": "90768000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13279000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "11491000", "operatingCashflow": "52423000", "capitalExpenditures": "4488000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1003000", "cashflowFromInvestment": "-4488000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10593000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 110629000, "cost_of_revenue": 80040000, "gross_profit": 30589000, "ebit": -2350000, "ebitda": 8024000, "pretax_income": -7332000, "tax_provision": 532000, "net_income": -7864000, "net_income_to_common": -7864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43811000, "total_current_assets": 221313000, "total_assets": 808612000, "short_term_debt": 10855000, "long_term_debt": 279531000, "total_debt": 290386000, "total_liabilities": 416844000, "total_equity": 391768000, "shares_outstanding": 115038929, "goodwill_and_intangibles": 406863000 }, "cash_flow": { "operating_cash_flow": -34512000, "capital_expenditure": 5345000, "free_cash_flow": -29167000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179182, "ticker_id": 8441, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-2350000", "ebitda": "8024000", "netIncome": "-7864000", "grossProfit": "30589000", "depreciation": "None", "totalRevenue": "110629000", "costOfRevenue": "80040000", "interestIncome": "None", "incomeBeforeTax": "-7332000", "interestExpense": "4982000", "operatingIncome": "-2073000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "532000", "reportedCurrency": "USD", "netInterestIncome": "-4982000", "nonInterestIncome": "None", "operatingExpenses": "32662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10374000", "sellingGeneralAndAdministrative": "26250000", "netIncomeFromContinuingOperations": "-7864000" }, "balance": { "goodwill": "130987000", "inventory": "95151000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "808612000", "longTermDebt": "279531000", "shortTermDebt": "10855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "275876000", "reportedCurrency": "USD", "retainedEarnings": "-64820000", "totalLiabilities": "416844000", "otherCurrentAssets": "6996000", "totalCurrentAssets": "221313000", "currentLongTermDebt": "3250000", "longTermInvestments": "26341000", "shortTermInvestments": "None", "currentNetReceivables": "75355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587299000", "currentAccountsPayable": "25022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "316596000", "totalShareholderEquity": "391768000", "capitalLeaseObligations": "29786000", "otherCurrentLiabilities": "34999000", "totalCurrentLiabilities": "70876000", "otherNonCurrentLiabilities": "3386000", "totalNonCurrentLiabilities": "345968000", "cashAndShortTermInvestments": "43811000", "commonStockSharesOutstanding": "115038929", "intangibleAssetsExcludingGoodwill": "275876000", "cashAndCashEquivalentsAtCarryingValue": "43811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7864000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1648000", "operatingCashflow": "-34512000", "capitalExpenditures": "5345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19002000", "cashflowFromInvestment": "-5345000", "stockBasedCompensation": "1243000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 110629000, "cost_of_revenue": 80040000, "gross_profit": 30589000, "research_and_development": null, "selling_general_admin": 26250000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -2350000, "depreciation_amortisation": 10374000, "ebitda": 8024000, "interest_expense": 4982000, "interest_income": null, "other_non_operating": null, "pretax_income": -7332000, "tax_provision": 532000, "effective_tax_rate": null, "net_income": -7864000, "net_income_continuing_ops": -7864000, "net_income_to_common": -7864000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43811000, "short_term_investments": null, "net_receivables": 75355000, "inventory": 95151000, "other_current_assets": null, "total_current_assets": 221313000, "net_ppe": null, "goodwill": 130987000, "intangible_assets": 275876000, "goodwill_and_intangibles": 406863000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 587299000, "total_assets": 808612000, "short_term_debt": 10855000, "accounts_payable": 25022000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 70876000, "long_term_debt": 279531000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 345968000, "total_liabilities": 416844000, "total_debt": 290386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64820000, "total_equity": 391768000, "shares_outstanding": 115038929, "operating_cash_flow": -34512000, "stock_based_compensation": 1243000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5345000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19002000, "free_cash_flow": -29167000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-2350000", "ebitda": "8024000", "netIncome": "-7864000", "grossProfit": "30589000", "depreciation": "None", "totalRevenue": "110629000", "costOfRevenue": "80040000", "interestIncome": "None", "incomeBeforeTax": "-7332000", "interestExpense": "4982000", "operatingIncome": "-2073000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "532000", "reportedCurrency": "USD", "netInterestIncome": "-4982000", "nonInterestIncome": "None", "operatingExpenses": "32662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80040000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10374000", "sellingGeneralAndAdministrative": "26250000", "netIncomeFromContinuingOperations": "-7864000" }, "balance": { "goodwill": "130987000", "inventory": "95151000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "808612000", "longTermDebt": "279531000", "shortTermDebt": "10855000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "275876000", "reportedCurrency": "USD", "retainedEarnings": "-64820000", "totalLiabilities": "416844000", "otherCurrentAssets": "6996000", "totalCurrentAssets": "221313000", "currentLongTermDebt": "3250000", "longTermInvestments": "26341000", "shortTermInvestments": "None", "currentNetReceivables": "75355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "587299000", "currentAccountsPayable": "25022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "316596000", "totalShareholderEquity": "391768000", "capitalLeaseObligations": "29786000", "otherCurrentLiabilities": "34999000", "totalCurrentLiabilities": "70876000", "otherNonCurrentLiabilities": "3386000", "totalNonCurrentLiabilities": "345968000", "cashAndShortTermInvestments": "43811000", "commonStockSharesOutstanding": "115038929", "intangibleAssetsExcludingGoodwill": "275876000", "cashAndCashEquivalentsAtCarryingValue": "43811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7864000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1648000", "operatingCashflow": "-34512000", "capitalExpenditures": "5345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19002000", "cashflowFromInvestment": "-5345000", "stockBasedCompensation": "1243000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10374000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 90867000, "cost_of_revenue": 69671000, "gross_profit": 21196000, "ebit": -6556000, "ebitda": 4411000, "pretax_income": -16202000, "tax_provision": -16314000, "net_income": 112000, "net_income_to_common": 112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102763000, "total_current_assets": 238617000, "total_assets": 835003000, "short_term_debt": 28383000, "long_term_debt": 279951000, "total_debt": 308334000, "total_liabilities": 435803000, "total_equity": 399200000, "shares_outstanding": 114818226, "goodwill_and_intangibles": 414156000 }, "cash_flow": { "operating_cash_flow": 28246000, "capital_expenditure": 4916000, "free_cash_flow": 33162000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179183, "ticker_id": 8441, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-6556000", "ebitda": "4411000", "netIncome": "112000", "grossProfit": "21196000", "depreciation": "None", "totalRevenue": "90867000", "costOfRevenue": "69671000", "interestIncome": "None", "incomeBeforeTax": "-16202000", "interestExpense": "9646000", "operatingIncome": "-9020000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16314000", "reportedCurrency": "USD", "netInterestIncome": "-9646000", "nonInterestIncome": "None", "operatingExpenses": "30216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10967000", "sellingGeneralAndAdministrative": "12387000", "netIncomeFromContinuingOperations": "112000" }, "balance": { "goodwill": "131363000", "inventory": "97137000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "835003000", "longTermDebt": "279951000", "shortTermDebt": "28383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "282793000", "reportedCurrency": "USD", "retainedEarnings": "-56956000", "totalLiabilities": "435803000", "otherCurrentAssets": "7327000", "totalCurrentAssets": "238617000", "currentLongTermDebt": "21250000", "longTermInvestments": "25940000", "shortTermInvestments": "None", "currentNetReceivables": "31390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "596386000", "currentAccountsPayable": "17124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "333121000", "totalShareholderEquity": "399200000", "capitalLeaseObligations": "31920000", "otherCurrentLiabilities": "35230000", "totalCurrentLiabilities": "86206000", "otherNonCurrentLiabilities": "4771000", "totalNonCurrentLiabilities": "349597000", "cashAndShortTermInvestments": "102763000", "commonStockSharesOutstanding": "114818226", "intangibleAssetsExcludingGoodwill": "282793000", "cashAndCashEquivalentsAtCarryingValue": "102763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6452000", "operatingCashflow": "28246000", "capitalExpenditures": "4916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1001000", "cashflowFromInvestment": "-3453000", "stockBasedCompensation": "3917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 90867000, "cost_of_revenue": 69671000, "gross_profit": 21196000, "research_and_development": null, "selling_general_admin": 12387000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -6556000, "depreciation_amortisation": 10967000, "ebitda": 4411000, "interest_expense": 9646000, "interest_income": null, "other_non_operating": null, "pretax_income": -16202000, "tax_provision": -16314000, "effective_tax_rate": null, "net_income": 112000, "net_income_continuing_ops": 112000, "net_income_to_common": 112000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102763000, "short_term_investments": null, "net_receivables": 31390000, "inventory": 97137000, "other_current_assets": null, "total_current_assets": 238617000, "net_ppe": null, "goodwill": 131363000, "intangible_assets": 282793000, "goodwill_and_intangibles": 414156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 596386000, "total_assets": 835003000, "short_term_debt": 28383000, "accounts_payable": 17124000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86206000, "long_term_debt": 279951000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 349597000, "total_liabilities": 435803000, "total_debt": 308334000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -56956000, "total_equity": 399200000, "shares_outstanding": 114818226, "operating_cash_flow": 28246000, "stock_based_compensation": 3917000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4916000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1001000, "free_cash_flow": 33162000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-6556000", "ebitda": "4411000", "netIncome": "112000", "grossProfit": "21196000", "depreciation": "None", "totalRevenue": "90867000", "costOfRevenue": "69671000", "interestIncome": "None", "incomeBeforeTax": "-16202000", "interestExpense": "9646000", "operatingIncome": "-9020000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-16314000", "reportedCurrency": "USD", "netInterestIncome": "-9646000", "nonInterestIncome": "None", "operatingExpenses": "30216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10967000", "sellingGeneralAndAdministrative": "12387000", "netIncomeFromContinuingOperations": "112000" }, "balance": { "goodwill": "131363000", "inventory": "97137000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "835003000", "longTermDebt": "279951000", "shortTermDebt": "28383000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "282793000", "reportedCurrency": "USD", "retainedEarnings": "-56956000", "totalLiabilities": "435803000", "otherCurrentAssets": "7327000", "totalCurrentAssets": "238617000", "currentLongTermDebt": "21250000", "longTermInvestments": "25940000", "shortTermInvestments": "None", "currentNetReceivables": "31390000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "596386000", "currentAccountsPayable": "17124000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "333121000", "totalShareholderEquity": "399200000", "capitalLeaseObligations": "31920000", "otherCurrentLiabilities": "35230000", "totalCurrentLiabilities": "86206000", "otherNonCurrentLiabilities": "4771000", "totalNonCurrentLiabilities": "349597000", "cashAndShortTermInvestments": "102763000", "commonStockSharesOutstanding": "114818226", "intangibleAssetsExcludingGoodwill": "282793000", "cashAndCashEquivalentsAtCarryingValue": "102763000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "111000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6452000", "operatingCashflow": "28246000", "capitalExpenditures": "4916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1001000", "cashflowFromInvestment": "-3453000", "stockBasedCompensation": "3917000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 160778000, "cost_of_revenue": 112633000, "gross_profit": 48145000, "ebit": 18819000, "ebitda": 29319000, "pretax_income": 12839000, "tax_provision": 6686000, "net_income": 6153000, "net_income_to_common": 6153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78113000, "total_current_assets": 263578000, "total_assets": 865485000, "short_term_debt": 10145000, "long_term_debt": 298371000, "total_debt": 308516000, "total_liabilities": 472788000, "total_equity": 392697000, "shares_outstanding": 114656761, "goodwill_and_intangibles": 419624000 }, "cash_flow": { "operating_cash_flow": 51834000, "capital_expenditure": 4908000, "free_cash_flow": 56742000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179185, "ticker_id": 8441, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "18819000", "ebitda": "29319000", "netIncome": "6153000", "grossProfit": "48145000", "depreciation": "None", "totalRevenue": "160778000", "costOfRevenue": "112633000", "interestIncome": "None", "incomeBeforeTax": "12839000", "interestExpense": "5980000", "operatingIncome": "18079000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6686000", "reportedCurrency": "USD", "netInterestIncome": "-5980000", "nonInterestIncome": "None", "operatingExpenses": "30066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10500000", "sellingGeneralAndAdministrative": "23431000", "netIncomeFromContinuingOperations": "6153000" }, "balance": { "goodwill": "130875000", "inventory": "103224000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "865485000", "longTermDebt": "298371000", "shortTermDebt": "10145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "288749000", "reportedCurrency": "USD", "retainedEarnings": "-57068000", "totalLiabilities": "472788000", "otherCurrentAssets": "5973000", "totalCurrentAssets": "263578000", "currentLongTermDebt": "3250000", "longTermInvestments": "25234000", "shortTermInvestments": "None", "currentNetReceivables": "76268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601907000", "currentAccountsPayable": "27398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "334637000", "totalShareholderEquity": "392697000", "capitalLeaseObligations": "33016000", "otherCurrentLiabilities": "49398000", "totalCurrentLiabilities": "86941000", "otherNonCurrentLiabilities": "3671000", "totalNonCurrentLiabilities": "385847000", "cashAndShortTermInvestments": "78113000", "commonStockSharesOutstanding": "114656761", "intangibleAssetsExcludingGoodwill": "288749000", "cashAndCashEquivalentsAtCarryingValue": "78113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6153000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "22836000", "operatingCashflow": "51834000", "capitalExpenditures": "4908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10990000", "cashflowFromInvestment": "-4908000", "stockBasedCompensation": "2354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 160778000, "cost_of_revenue": 112633000, "gross_profit": 48145000, "research_and_development": null, "selling_general_admin": 23431000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 18819000, "depreciation_amortisation": 10500000, "ebitda": 29319000, "interest_expense": 5980000, "interest_income": null, "other_non_operating": null, "pretax_income": 12839000, "tax_provision": 6686000, "effective_tax_rate": null, "net_income": 6153000, "net_income_continuing_ops": 6153000, "net_income_to_common": 6153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78113000, "short_term_investments": null, "net_receivables": 76268000, "inventory": 103224000, "other_current_assets": null, "total_current_assets": 263578000, "net_ppe": null, "goodwill": 130875000, "intangible_assets": 288749000, "goodwill_and_intangibles": 419624000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 601907000, "total_assets": 865485000, "short_term_debt": 10145000, "accounts_payable": 27398000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 86941000, "long_term_debt": 298371000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 385847000, "total_liabilities": 472788000, "total_debt": 308516000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -57068000, "total_equity": 392697000, "shares_outstanding": 114656761, "operating_cash_flow": 51834000, "stock_based_compensation": 2354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4908000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4908000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -10990000, "free_cash_flow": 56742000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "18819000", "ebitda": "29319000", "netIncome": "6153000", "grossProfit": "48145000", "depreciation": "None", "totalRevenue": "160778000", "costOfRevenue": "112633000", "interestIncome": "None", "incomeBeforeTax": "12839000", "interestExpense": "5980000", "operatingIncome": "18079000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6686000", "reportedCurrency": "USD", "netInterestIncome": "-5980000", "nonInterestIncome": "None", "operatingExpenses": "30066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "112633000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10500000", "sellingGeneralAndAdministrative": "23431000", "netIncomeFromContinuingOperations": "6153000" }, "balance": { "goodwill": "130875000", "inventory": "103224000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "865485000", "longTermDebt": "298371000", "shortTermDebt": "10145000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "288749000", "reportedCurrency": "USD", "retainedEarnings": "-57068000", "totalLiabilities": "472788000", "otherCurrentAssets": "5973000", "totalCurrentAssets": "263578000", "currentLongTermDebt": "3250000", "longTermInvestments": "25234000", "shortTermInvestments": "None", "currentNetReceivables": "76268000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "601907000", "currentAccountsPayable": "27398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "334637000", "totalShareholderEquity": "392697000", "capitalLeaseObligations": "33016000", "otherCurrentLiabilities": "49398000", "totalCurrentLiabilities": "86941000", "otherNonCurrentLiabilities": "3671000", "totalNonCurrentLiabilities": "385847000", "cashAndShortTermInvestments": "78113000", "commonStockSharesOutstanding": "114656761", "intangibleAssetsExcludingGoodwill": "288749000", "cashAndCashEquivalentsAtCarryingValue": "78113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6153000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "22836000", "operatingCashflow": "51834000", "capitalExpenditures": "4908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-10990000", "cashflowFromInvestment": "-4908000", "stockBasedCompensation": "2354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "income_statement": { "revenue": 177128000, "cost_of_revenue": 126895000, "gross_profit": 50233000, "ebit": 15085000, "ebitda": 25111000, "pretax_income": 10599000, "tax_provision": 4884000, "net_income": 5715000, "net_income_to_common": 5715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43116000, "total_current_assets": 262064000, "total_assets": 871141000, "short_term_debt": 10144000, "long_term_debt": 308791000, "total_debt": 318935000, "total_liabilities": 484944000, "total_equity": 386197000, "shares_outstanding": 112692543, "goodwill_and_intangibles": 426824000 }, "cash_flow": { "operating_cash_flow": 50765000, "capital_expenditure": 13423000, "free_cash_flow": 64188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 179186, "ticker_id": 8441, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:45:30.517256+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "15085000", "ebitda": "25111000", "netIncome": "5715000", "grossProfit": "50233000", "depreciation": "None", "totalRevenue": "177128000", "costOfRevenue": "126895000", "interestIncome": "None", "incomeBeforeTax": "10599000", "interestExpense": "4486000", "operatingIncome": "13389000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4884000", "reportedCurrency": "USD", "netInterestIncome": "-4486000", "nonInterestIncome": "None", "operatingExpenses": "36844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1696000", "costofGoodsAndServicesSold": "126895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10026000", "sellingGeneralAndAdministrative": "30209000", "netIncomeFromContinuingOperations": "5715000" }, "balance": { "goodwill": "131168000", "inventory": "126518000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "871141000", "longTermDebt": "308791000", "shortTermDebt": "10144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "295656000", "reportedCurrency": "USD", "retainedEarnings": "-63221000", "totalLiabilities": "484944000", "otherCurrentAssets": "6908000", "totalCurrentAssets": "262064000", "currentLongTermDebt": "3250000", "longTermInvestments": "25792000", "shortTermInvestments": "None", "currentNetReceivables": "85522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "609077000", "currentAccountsPayable": "34824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111137000", "shortLongTermDebtTotal": "346461000", "totalShareholderEquity": "386197000", "capitalLeaseObligations": "34420000", "otherCurrentLiabilities": "42875000", "totalCurrentLiabilities": "87843000", "otherNonCurrentLiabilities": "346920000", "totalNonCurrentLiabilities": "397101000", "cashAndShortTermInvestments": "43116000", "commonStockSharesOutstanding": "112692543", "intangibleAssetsExcludingGoodwill": "295656000", "cashAndCashEquivalentsAtCarryingValue": "43116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5715000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "23287000", "operatingCashflow": "50765000", "capitalExpenditures": "13423000", "changeInReceivables": "18010000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48970000", "cashflowFromInvestment": "-13423000", "stockBasedCompensation": "5764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11628000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10026000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 177128000, "cost_of_revenue": 126895000, "gross_profit": 50233000, "research_and_development": null, "selling_general_admin": 30209000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 15085000, "depreciation_amortisation": 10026000, "ebitda": 25111000, "interest_expense": 4486000, "interest_income": null, "other_non_operating": null, "pretax_income": 10599000, "tax_provision": 4884000, "effective_tax_rate": null, "net_income": 5715000, "net_income_continuing_ops": 5715000, "net_income_to_common": 5715000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43116000, "short_term_investments": null, "net_receivables": 85522000, "inventory": 126518000, "other_current_assets": null, "total_current_assets": 262064000, "net_ppe": null, "goodwill": 131168000, "intangible_assets": 295656000, "goodwill_and_intangibles": 426824000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 609077000, "total_assets": 871141000, "short_term_debt": 10144000, "accounts_payable": 34824000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 87843000, "long_term_debt": 308791000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 397101000, "total_liabilities": 484944000, "total_debt": 318935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -63221000, "total_equity": 386197000, "shares_outstanding": 112692543, "operating_cash_flow": 50765000, "stock_based_compensation": 5764000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13423000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13423000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48970000, "free_cash_flow": 64188000, "net_change_in_cash": -11628000 }, "raw_data": { "income": { "ebit": "15085000", "ebitda": "25111000", "netIncome": "5715000", "grossProfit": "50233000", "depreciation": "None", "totalRevenue": "177128000", "costOfRevenue": "126895000", "interestIncome": "None", "incomeBeforeTax": "10599000", "interestExpense": "4486000", "operatingIncome": "13389000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "4884000", "reportedCurrency": "USD", "netInterestIncome": "-4486000", "nonInterestIncome": "None", "operatingExpenses": "36844000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1696000", "costofGoodsAndServicesSold": "126895000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10026000", "sellingGeneralAndAdministrative": "30209000", "netIncomeFromContinuingOperations": "5715000" }, "balance": { "goodwill": "131168000", "inventory": "126518000", "commonStock": "11000", "currentDebt": "None", "investments": "None", "totalAssets": "871141000", "longTermDebt": "308791000", "shortTermDebt": "10144000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "295656000", "reportedCurrency": "USD", "retainedEarnings": "-63221000", "totalLiabilities": "484944000", "otherCurrentAssets": "6908000", "totalCurrentAssets": "262064000", "currentLongTermDebt": "3250000", "longTermInvestments": "25792000", "shortTermInvestments": "None", "currentNetReceivables": "85522000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "609077000", "currentAccountsPayable": "34824000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "111137000", "shortLongTermDebtTotal": "346461000", "totalShareholderEquity": "386197000", "capitalLeaseObligations": "34420000", "otherCurrentLiabilities": "42875000", "totalCurrentLiabilities": "87843000", "otherNonCurrentLiabilities": "346920000", "totalNonCurrentLiabilities": "397101000", "cashAndShortTermInvestments": "43116000", "commonStockSharesOutstanding": "112692543", "intangibleAssetsExcludingGoodwill": "295656000", "cashAndCashEquivalentsAtCarryingValue": "43116000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5715000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "23287000", "operatingCashflow": "50765000", "capitalExpenditures": "13423000", "changeInReceivables": "18010000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48970000", "cashflowFromInvestment": "-13423000", "stockBasedCompensation": "5764000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11628000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10026000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 7, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }